KLA Corporation (KLAC)
Semiconductors · Technology · $332.5B
Intrinsic Value (Consensus)
$716.60
Current Price
$254.54
Margin of Safety
+181.5%
181.5% Below Intrinsic Value
Value: $717
Price: $255
Valuation Model Estimates
Current Price: $254.54
DCF (Discounted Cash Flow)
$1330.81
Graham Number
$155.84
Earnings Power Value
$294.85
Relative Value (P/E)
$607.40
Dividend Discount Model
$633.33
Consensus Value
$716.60
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $30.37
- EPS (Forward)
- $36.44
- Book Value
- $35.54
- P/E Ratio
- 8.2
- Forward P/E
- 6.8
- PEG Ratio
- —
- ROE
- 86.6%
- Debt/Equity
- 125%
- Revenue Growth
- 23.9%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.8%
- Beta
- 1.50
Data last updated: 2026-06-12
Source: Yahoo Finance