Valuation KLA Corporation

Stocks

Market Closed - Nasdaq 00:00:00 22/10/2026 +04			Pre-market 03:44:51
163.43 ^USD	+1.04%		159.72	-2.27%

10-15	SK Hynix conditions new US factory on more US chip equipment exports to China, sources say	RE
10-05	KLA's Supply Constraints Expected to Ease, Leading Logic Mix to Become Tailwind, Morgan Stanley Says	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	47,618	66,544	111,012	118,454	394,116	213,277	-	-
Change	-	39.75%	66.82%	6.7%	232.72%	-45.88%	-	-
Enterprise Value (EV) ¹	51,571	69,192	112,388	119,844	395,101	215,912	213,940	213,112
Change	-	34.17%	62.43%	6.63%	229.68%	-45.35%	-0.91%	-0.39%
P/E	14.6x	20.1x	40.7x	29.5x	82.4x	30.4x	24.4x	20.4x
PBR	32.3x	22.7x	33.1x	25.5x	62.7x	26.9x	20.4x	14x
PEG	-	2x	-2.5x	0.6x	4x	0.6x	1x	1x
Capitalization / Revenue	5.17x	6.34x	11.3x	9.74x	29x	11.8x	9.89x	8.54x
EV / Revenue	5.6x	6.59x	11.5x	9.86x	29.1x	11.9x	9.92x	8.53x
EV / EBITDA	12.1x	14.7x	26.1x	21.3x	63.4x	24.6x	20.2x	17.4x
EV / EBIT	13.2x	16.1x	28.8x	22.9x	67.7x	25.6x	21.1x	18.1x
EV / FCF	17.2x	20.8x	37.1x	32x	105x	33.2x	30.4x	24.6x
FCF Yield	5.83%	4.81%	2.7%	3.13%	0.95%	3.02%	3.29%	4.06%
Dividend per Share ²	0.42	0.52	0.565	0.675	0.8	0.9558	1.088	1.212
Rate of return	1.32%	1.07%	0.69%	0.75%	0.27%	0.58%	0.67%	0.74%
EPS ²	2.192	2.415	2.028	3.037	3.66	5.38	6.693	7.994
Distribution rate	19.2%	21.5%	27.9%	22.2%	21.9%	17.8%	16.2%	15.2%
Net sales ¹	9,212	10,496	9,812	12,156	13,579	18,142	21,575	24,970
EBITDA ¹	4,262	4,717	4,298	5,635	6,233	8,764	10,615	12,268
EBIT ¹	3,899	4,302	3,897	5,241	5,839	8,436	10,163	11,770
Net income ¹	3,322	3,387	2,762	4,062	4,831	7,063	8,626	10,422
Net Debt ¹	3,953	2,648	1,376	1,390	985	2,635	662.7	-164.8
Reference price ²	31.91	48.50	82.45	89.57	301.71	163.43	163.43	163.43
Nbr of stocks (in thousands)	1,492,350	1,371,989	1,346,400	1,322,414	1,306,275	1,305,006	-	-
Announcement Date	28/07/22	27/07/23	24/07/24	31/07/25	28/07/26	-	-	-

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.($)
KLA CORPORATION	30.06x	11.78x	24.39x	0.59%	211B
ASML HOLDING N.V.	35.06x	12.25x	27.96x	0.64%	628B
LAM RESEARCH CORPORATION	27.95x	9.26x	22.73x	0.44%	330B
APPLIED MATERIALS, INC.	30.73x	9.3x	26.99x	0.49%	321B
ADVANTEST CORPORATION	36.34x	13.6x	26.45x	0.26%	155B
TOKYO ELECTRON LIMITED	29.23x	6.59x	20.11x	1.66%	145B
ASE TECHNOLOGY HOLDING CO., LTD.	34.43x	3.8x	17.23x	1.53%	88.86B
NAURA TECHNOLOGY GROUP CO., LTD.	54.86x	8.15x	43.39x	0.16%	61.54B
TERADYNE, INC.	37.94x	10.07x	28.39x	0.16%	52.62B
ASM INTERNATIONAL N.V.	31.8x	8.34x	21.68x	0.55%	40.71B
Average	34.84x	9.31x	25.93x	0.65%	203.39B
Weighted average by Cap.	32.97x	10.32x	25.80x	0.63%