/
DCF Valuation
Base-case fair value
$863.27
Intrinsic $1151.02 · 25% MOS
Base-case summary
Our base-case DCF for Kla Corp (KLAC) projects 10 years of free cash flow growth at 15.5% for years 1–5 and 7.8% for years 6–10, anchored to 15.5% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $4.0B in trailing free cash flow, this produces an intrinsic value of $1151.02 per share. A 25% safety margin gives a fair value of $863.27.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$4.0B
Cash & equivalents
$1.8B
Total debt
$6.1B
Shares outstanding
132M