An independent two-stage DCF analysis by a frontier AI model.
" data-astro-cid-76jzq75q> Revenue grew nearly 24% in FY2025, recovering strongly from a dip in FY2024 (-6.5%). As fabrication plants continue adopting more advanced nodes (EUV), metrology and inspection needs surge. We use 12% to smooth out potential semi-cycle dips while acknowledging KLA's critical position in advanced node yields.
" data-astro-cid-76jzq75q> Revenue grew nearly 24% in FY2025, recovering strongly from a dip in FY2024 (-6.5%). As fabrication plants continue adopting more advanced nodes (EUV), metrology and inspection needs surge. We use 12% to smooth out potential semi-cycle dips while acknowledging KLA's critical position in advanced node yields.
" data-astro-cid-76jzq75q> Revenue grew nearly 24% in FY2025, recovering strongly from a dip in FY2024 (-6.5%). As fabrication plants continue adopting more advanced nodes (EUV), metrology and inspection needs surge. We use 12% to smooth out potential semi-cycle dips while acknowledging KLA's critical position in advanced node yields.
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 8.5% | 9.0% | 9.5% | 10.0% | 10.5% |
|---|---|---|---|---|---|
| 8.5% | $12.16 | $12.16 | $12.16 | $12.16 | $12.16 |
| 9.0% | $12.16 | $12.16 | $12.16 | $12.16 | $12.16 |
| 9.5% | $12.16 | $12.16 | $12.16 | $12.16 | $12.16 |
| 10.0% | $12.16 | $12.16 | $12.16 | $12.16 | $12.16 |
| 10.5% | $12.16 | $12.16 | $12.16 | $12.16 | $12.16 |
■ Undervalued vs current price ■ Overvalued vs current price
Westmount Research. "KLA Corporation (KLAC) Intrinsic Value: A DCF Analysis." westmountfundamentals.com, April 10, 2026.
Disclaimer: The numbers presented on this page are for educational and entertainment purposes only. They are the result of a deterministic mathematical model fed with assumptions generated by an Artificial Intelligence (Gemini 3.1). This does not constitute investment advice. Always conduct your own due diligence before investing in the stock market.