Skip to content
StockMarketAgent
Direct answer
KLAC trades against a final fair-value range of $735.74-$1,243.87, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $736, high $1244, with mid-point at $984.
Stock analysis

KLAC KLA Corporation fair value $984–$1,244

KLAC
By StockMarketAgent.AI team· supervised by
已分析: 2026-05-08下次更新: 2026-08-08Methodology v2.4Archetype: Mature compounderNASDAQ · Information Technology
View archive
股价
$1869.19
▼ -884.78 (-47.33%)
公允价值
$984
$984–$1244
评级
卖出
confidence 84/100
上行空间
-47.3%
upside to fair value
安全边际
$836.75
buy below · 15%
市值
$244.2B
P/E fwd 37.7
英文原文ZH
翻译期间显示英文原文
此报告尚未翻译。翻译队列赶上后请在几分钟内刷新。

§1 执行摘要

  • Composite fair value $984 with high case $1,244.
  • Implied downside of 47.3% to fair value.
  • Moat 9/10 · confidence 84/100 · Mature compounder.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$984
Margin of safety
-89.9%
Confidence
84/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$1,869.19Price
FV $984.41
High $1,243.87

KLAC trades against a final fair-value range of $735.74-$1,243.87, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Dominant market share in advanced
    Dominant market share in advanced metrology and inspection.
  • High capital intensity of advanced
    High capital intensity of advanced node defect detection.
  • Bull thesis
    Value: Extreme overvaluation relative to normalized cash flows.

§2 看空情景

A synchronized downturn in global WFE spending combined with strict export bans on advanced metrology tools to China severely contracts near-term revenue. Elevated R&D requirements for 2nm transitions crush operating leverageLeverageThe proportion of debt in the company's capital structure. Commonly measured as Debt/EBITDA, Debt/Equity, or Net Debt/EBITDA., forcing margins well below mid-cycle averages.

该论点可能失败的方式

China Export Ban Expansion

· Medium

Complete restriction on all tier-1 process control equipment sales to Chinese foundries, eliminating a high-margin revenue vector.

FV impact
High
Trigger
12-24 months

WFE Cyclical Collapse

· Medium

Prolonged memory and foundry capex freeze delays 2nm and advanced packaging ramps, stalling KLA's growth trajectory.

FV impact
High
Trigger
6-18 months

Margin Compression via R&D

· Low

Defect detection at angstrom levels demands exponentially higher R&D, structurally degrading peak operating margins below 35%.

FV impact
Moderate
Trigger
24-36 months
需关注的早期预警信号
指标当前触发阈值
Consecutive quarters of declining WFE capex forecasts.MonitorDeterioration versus the report thesis
Increased stringency in US Department of Commerce export controls.MonitorDeterioration versus the report thesis
Sequential operating margin degradation below 38%.MonitorDeterioration versus the report thesis
Delay in major foundry 2nm production schedules.MonitorDeterioration versus the report thesis
Deceleration in advanced packaging (CoWoS) capacity expansion.MonitorDeterioration versus the report thesis

§3 财务历史

损益表 — 最近六期
项目T−0T−1T−2T−3T−4CAGR
期间2021-06-302022-06-302023-06-302024-06-302025-06-30Trend
营业收入$9.21B$10.50B$9.81B$12.16B+7.2%
毛利$5.62B$6.28B$5.88B$7.40B+7.1%
营业利润$3.65B$3.99B$3.64B$5.01B+8.2%
净利润$3.32B$3.39B$2.76B$4.06B+5.2%
每股收益(摊薄)$13.37$21.92$24.15$20.28+11.0%
EBITDA$4.01B$4.50B$3.90B$5.34B+7.4%
研发$1.11B$1.30B$1.28B$1.36B+5.3%
销售管理费用$860.0M$986.3M$969.5M$1.03B+4.6%

质量评分

Piotroski F 评分
9 / 9
0–9 质量综合
Altman Z 评分
14.61
破产风险 (>3 安全)
Beneish M 评分
-2.25
盈利操纵风险
OCF / 净利润
1.01×
>1 表示盈利质量高
会计质量门槛
Pass
经行业调整门槛
ROIC
36.2%
投入资本回报率
第 3 节

Numbers analysis

个人订阅用户 — §4 及之后还有 11 个章节

阅读完整分析 — 还有 11 个章节。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

涵盖每个股票的完整报告
24 个月的评级存档
关注列表简报 + 评级变更提醒
以任意语言导出 PDF + DOCX
开始免费试用
可随时取消。
FAQ

KLAC — frequently asked questions

  1. Based on our latest analysis, KLAC looks meaningfully overvalued. The current price is $1869 versus a composite fair-value midpoint of $984 (range $736–$1244), which implies roughly 47.3% downside to the midpoint.
Related coverage

Names readers of KLAC also follow

Same archetype: mature-compounder
Same sector: Information Technology