Valuation Lam Research Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 15:20:23 2026-07-28 EDT			5-day change	1st Jan Change
273.04 ^USD	-6.37%		-15.46%	+59.02%

07-27	US Equity Futures Rise Pre-Bell as Oil Prices Drop Amid Pause in Middle East Hostilities	MT
07-27	Wall Street : The Week Everything Reports

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	92,958	59,238	86,026	139,220	124,330	364,679	-	-
Change	-	-36.27%	45.22%	61.83%	-10.69%	193.31%	-	-
Enterprise Value (EV) ¹	92,230	60,586	85,663	138,355	122,424	363,526	360,372	357,643
Change	-	-34.31%	41.39%	61.51%	-11.51%	196.94%	-0.87%	-0.76%
P/E	24.2x	13x	19.3x	36.7x	23.4x	51.9x	35.8x	28.7x
PBR	15.4x	9.32x	10.4x	16.3x	12.5x	30.7x	21.7x	16.8x
PEG	-	0.6x	13.74x	-2.9x	0.5x	1.5x	0.8x	1.2x
Capitalization / Revenue	6.36x	3.44x	4.94x	9.34x	6.74x	15.7x	11.8x	9.91x
EV / Revenue	6.31x	3.52x	4.92x	9.28x	6.64x	15.7x	11.6x	9.72x
EV / EBITDA	18.8x	10.6x	15x	28.4x	19.3x	41.9x	29.6x	26x
EV / EBIT	20x	11.2x	16x	30.7x	20.6x	44.4x	30.7x	25.1x
EV / FCF	28.5x	23.7x	18.3x	32.5x	22.6x	65.6x	40.5x	34.5x
FCF Yield	3.51%	4.21%	5.46%	3.08%	4.42%	1.52%	2.47%	2.9%
Dividend per Share ²	0.52	0.6	0.69	0.8	0.92	1.035	1.154	1.259
Rate of return	0.8%	1.4%	1.08%	0.75%	0.95%	0.35%	0.4%	0.43%
EPS ²	2.69	3.275	3.321	2.9	4.15	5.623	8.143	10.15
Distribution rate	19.3%	18.3%	20.8%	27.6%	22.2%	18.4%	14.2%	12.4%
Net sales ¹	14,626	17,227	17,429	14,905	18,436	23,202	31,007	36,789
EBITDA ¹	4,912	5,732	5,698	4,872	6,343	8,670	12,159	13,746
EBIT ¹	4,605	5,398	5,355	4,513	5,957	8,188	11,756	14,224
Net income ¹	3,908	4,605	4,511	3,828	5,358	7,111	10,121	12,353
Net Debt ¹	-727.5	1,348	-363.2	-864.5	-1,906	-1,153	-4,307	-7,036
Reference price ²	65.18	42.70	64.04	106.48	97.20	291.61	291.61	291.61
Nbr of stocks (in thousands)	1,426,193	1,387,150	1,343,405	1,307,410	1,279,118	1,250,571	-	-
Announcement Date	7/28/21	7/27/22	7/26/23	7/31/24	7/30/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LAM RESEARCH CORPORATION	51.86x	15.67x	41.93x	0.35%	365B
ASML HOLDING N.V.	37.44x	12.47x	29.17x	0.64%	625B
TOKYO ELECTRON LIMITED	39.4x	8.66x	27.17x	1.26%	174B
ASE TECHNOLOGY HOLDING CO., LTD.	35.58x	3.69x	16.76x	1.46%	82.52B
LASERTEC CORPORATION	50.76x	16.46x	34.13x	0.74%	23.85B
ENTEGRIS, INC.	48.76x	6.44x	22.74x	0.32%	19.27B
SCREEN HOLDINGS CO., LTD.	25.87x	3.82x	16.25x	1.18%	18.36B
AMKOR TECHNOLOGY, INC.	28.14x	2.13x	11.58x	0.58%	15.05B
ONTO INNOVATION INC.	50.51x	9.12x	29.03x	-	13.05B
ASMPT LIMITED	40.63x	3.61x	22.54x	1.3%	8.64B
Average	40.89x	8.21x	25.13x	0.87%	134.45B
Weighted average by Cap.	41.77x	11.96x	31.19x	0.7%