Estimating The Fair Value Of Lam Research Corporation (NASDAQ:LRCX)




  • In Business
  • 2022-08-13 14:25:25Z
  • By Simply Wall St.
 

How far off is Lam Research Corporation (NASDAQ:LRCX) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by estimating the company's future cash flows and discounting them to their present value. This will be done using the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

Check out our latest analysis for Lam Research

Crunching The Numbers

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. To start off with, we need to estimate the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) forecast

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$32b

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 1.9%. We discount the terminal cash flows to today's value at a cost of equity of 7.2%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r - g) = US$4.3b× (1 + 1.9%) ÷ (7.2%- 1.9%) = US$84b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$84b÷ ( 1 + 7.2%)10= US$42b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$74b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$519, the company appears about fair value at a 4.6% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

Important Assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Lam Research as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 7.2%, which is based on a levered beta of 1.234. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Looking Ahead:

Although the valuation of a company is important, it ideally won't be the sole piece of analysis you scrutinize for a company. DCF models are not the be-all and end-all of investment valuation. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Lam Research, we've put together three pertinent elements you should assess:

  1. Risks: For example, we've discovered 1 warning sign for Lam Research that you should be aware of before investing here.

  2. Future Earnings: How does LRCX's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Join A Paid User Research Session
You'll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here

COMMENTS

More Related News

Starbucks
Starbucks' (NASDAQ:SBUX) Dividend Will Be Increased To $0.53

Starbucks Corporation ( NASDAQ:SBUX ) has announced that it will be increasing its dividend from last year's comparable...

A Look At The Intrinsic Value Of Automatic Data Processing, Inc. (NASDAQ:ADP)
A Look At The Intrinsic Value Of Automatic Data Processing, Inc. (NASDAQ:ADP)

How far off is Automatic Data Processing, Inc. ( NASDAQ:ADP ) from its intrinsic value? Using the most recent financial...

Are Investors Undervaluing Northrop Grumman Corporation (NYSE:NOC) By 41%?
Are Investors Undervaluing Northrop Grumman Corporation (NYSE:NOC) By 41%?

How far off is Northrop Grumman Corporation ( NYSE:NOC ) from its intrinsic value? Using the most recent financial...

Here
Here's Why We're A Bit Worried About Total Helium's (CVE:TOH) Cash Burn Situation

We can readily understand why investors are attracted to unprofitable companies. For example, biotech and mining...

Is There An Opportunity With Cenovus Energy Inc.
Is There An Opportunity With Cenovus Energy Inc.'s (TSE:CVE) 48% Undervaluation?

How far off is Cenovus Energy Inc. ( TSE:CVE ) from its intrinsic value? Using the most recent financial data, we'll...

Leave a Comment

Your email address will not be published. Required fields are marked with *

Cancel reply

Comments

Top News: Business