U.S. Markets open in 5 hrs 34 mins
  • S&P Futures

    4,171.50
    +11.50 (+0.28%)
     
  • Dow Futures

    34,198.00
    +80.00 (+0.23%)
     
  • Nasdaq Futures

    13,549.75
    +58.75 (+0.44%)
     
  • Russell 2000 Futures

    2,248.10
    +11.50 (+0.51%)
     
  • Crude Oil

    65.91
    +0.28 (+0.43%)
     
  • Gold

    1,793.00
    +8.70 (+0.49%)
     
  • Silver

    26.87
    +0.35 (+1.31%)
     
  • EUR/USD

    1.2028
    +0.0019 (+0.1564%)
     
  • 10-Yr Bond

    1.5840
    0.0000 (0.00%)
     
  • Vix

    18.32
    -1.16 (-5.95%)
     
  • GBP/USD

    1.3904
    -0.0003 (-0.0250%)
     
  • USD/JPY

    109.3300
    +0.1410 (+0.1291%)
     
  • BTC-USD

    56,802.67
    +1,860.61 (+3.39%)
     
  • CMC Crypto 200

    1,456.77
    +51.47 (+3.66%)
     
  • FTSE 100

    7,057.69
    +18.39 (+0.26%)
     
  • Nikkei 225

    29,331.37
    +518.74 (+1.80%)
     

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

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.

In this article we are going to estimate the intrinsic value of Lam Research Corporation (NASDAQ:LRCX) by taking the expected future cash flows and discounting them to today's value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. It may sound complicated, but actually it is quite simple!

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for Lam Research

The method

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. In the first stage we need to estimate the cash flows to the business over the next ten years. 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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$2.84b

US$3.72b

US$4.16b

US$4.47b

US$4.74b

US$4.97b

US$5.17b

US$5.34b

US$5.50b

US$5.65b

Growth Rate Estimate Source

Analyst x6

Analyst x5

Analyst x2

Est @ 7.68%

Est @ 5.99%

Est @ 4.8%

Est @ 3.97%

Est @ 3.39%

Est @ 2.99%

Est @ 2.7%

Present Value ($, Millions) Discounted @ 8.2%

US$2.6k

US$3.2k

US$3.3k

US$3.3k

US$3.2k

US$3.1k

US$3.0k

US$2.8k

US$2.7k

US$2.6k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$30b

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond 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 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 8.2%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$5.7b× (1 + 2.0%) ÷ (8.2%– 2.0%) = US$94b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$94b÷ ( 1 + 8.2%)10= US$43b

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is US$72b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$525, the company appears around fair value at the time of writing. 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.

dcf
dcf

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 8.2%, which is based on a levered beta of 1.178. 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:

Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. DCF models are not the be-all and end-all of investment valuation. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Lam Research, we've put together three pertinent items you should consider:

  1. Risks: For instance, we've identified 2 warning signs for Lam Research that you should be aware of.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for LRCX's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  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.

This article by Simply Wall St is general in nature. 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.

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