Stock Analysis on Net

Lam Research Corp. (NASDAQ:LRCX)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Lam Research Corp., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
Net income 3,827,772 4,510,931 4,605,286 3,908,458 2,251,753 2,191,430
Add: Income tax expense 532,450 598,279 587,828 462,346 323,225 255,141
Earnings before tax (EBT) 4,360,222 5,109,210 5,193,114 4,370,804 2,574,978 2,446,571
Add: Interest expense 185,236 186,462 184,759 208,597 177,440 117,263
Earnings before interest and tax (EBIT) 4,545,458 5,295,672 5,377,873 4,579,401 2,752,418 2,563,834
Add: Depreciation and amortization 359,699 342,432 333,739 307,151 268,525 309,281
Earnings before interest, tax, depreciation and amortization (EBITDA) 4,905,157 5,638,104 5,711,612 4,886,552 3,020,943 2,873,115

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Lam Research Corp. EBITDA decreased from 2022 to 2023 and from 2023 to 2024.

Enterprise Value to EBITDA Ratio, Current

Lam Research Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 89,422,162
Earnings before interest, tax, depreciation and amortization (EBITDA) 4,905,157
Valuation Ratio
EV/EBITDA 18.23
Benchmarks
EV/EBITDA, Competitors1
Advanced Micro Devices Inc. 54.81
Analog Devices Inc. 17.92
Applied Materials Inc. 16.34
Broadcom Inc. 38.79
First Solar Inc. 15.29
Intel Corp. 11.83
KLA Corp. 21.64
Micron Technology Inc. 11.87
NVIDIA Corp. 100.72
Qualcomm Inc. 14.47
Texas Instruments Inc. 20.65
EV/EBITDA, Sector
Semiconductors & Semiconductor Equipment 63.61
EV/EBITDA, Industry
Information Technology 36.39

Based on: 10-K (reporting date: 2024-06-30).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Lam Research Corp., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 102,685,613 86,575,659 64,909,177 82,774,600 55,446,762 30,721,104
Earnings before interest, tax, depreciation and amortization (EBITDA)2 4,905,157 5,638,104 5,711,612 4,886,552 3,020,943 2,873,115
Valuation Ratio
EV/EBITDA3 20.93 15.36 11.36 16.94 18.35 10.69
Benchmarks
EV/EBITDA, Competitors4
Advanced Micro Devices Inc. 65.81 22.63 34.19 62.10 82.59
Analog Devices Inc. 15.56 16.23 38.55 23.61 18.67
Applied Materials Inc. 15.75 11.04 17.54 16.82 14.60
Broadcom Inc. 26.42 13.54 19.72 18.89 16.32
First Solar Inc. 11.52 53.82 7.64 12.99 32.49
Intel Corp. 18.96 6.20 6.02 6.40 8.73
KLA Corp. 24.77 15.67 14.97 19.26 18.10 14.14
Micron Technology Inc. 12.40 32.38 3.26 6.05 6.46 3.90
NVIDIA Corp. 46.95 95.69 57.58 58.98 52.92 21.08
Qualcomm Inc. 15.19 12.82 7.84 12.76 19.49 10.55
Texas Instruments Inc. 16.36 14.69 15.54 21.75 17.73
EV/EBITDA, Sector
Semiconductors & Semiconductor Equipment 26.35 14.60 15.47 14.72 11.61
EV/EBITDA, Industry
Information Technology 23.65 18.58 20.64 19.71 14.59

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 102,685,613 ÷ 4,905,157 = 20.93

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Lam Research Corp. EV/EBITDA ratio increased from 2022 to 2023 and from 2023 to 2024.