Enterprise Value to FCFF (EV/FCFF)
Free Cash Flow to The Firm (FCFF)
KLA Corp., FCFF calculation
US$ in thousands
Based on: 10-K (reporting date: 2026-06-30), 10-K (reporting date: 2025-06-30), 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30).
The financial trajectory of KLA Corp. demonstrates a general upward trend in cash generation capabilities from 2021 through 2026, characterized by strong operating performance and a high conversion rate of operating cash into free cash flow to the firm (FCFF).
- Free Cash Flow to the Firm (FCFF) Trends
- FCFF experienced significant growth between 2021 and 2023, rising from 2,089,090 thousand US$ to 3,528,430 thousand US$. A moderate contraction occurred in 2024, where FCFF declined to 3,270,724 thousand US$, before rebounding sharply in 2025 to reach 4,002,819 thousand US$. The period ending June 30, 2026, indicates a stabilization of cash flow, with a marginal increase to 4,010,653 thousand US$.
- Operating Cash Flow Correlation
- A strong positive correlation is observed between net cash provided by operating activities and FCFF. Operating cash flows mirrored the FCFF pattern, peaking in 2023, dipping in 2024, and reaching a maximum of 4,143,079 thousand US$ by 2026. The close alignment between these two metrics suggests that fluctuations in firm value are primarily driven by operational performance rather than erratic investment cycles.
- Capital Allocation and Investment Efficiency
- The narrow variance between operating cash flow and FCFF indicates a disciplined approach to capital expenditures. The difference between the two figures remained relatively small throughout the observed period, with the lowest gap occurring in 2026. This pattern suggests that the firm is able to sustain significant growth in cash generation without requiring disproportionate increases in capital investments.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Interest Paid, Net of Tax
KLA Corp., interest paid, net of tax calculation
US$ in thousands
Based on: 10-K (reporting date: 2026-06-30), 10-K (reporting date: 2025-06-30), 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30).
2 2026 Calculation
Interest paid, net of capitalized interest, tax = Interest paid, net of capitalized interest × EITR
= 282,505 × 13.80% = 38,986
The financial data indicates a consistent upward trajectory in net interest payments from fiscal year 2021 through 2025, followed by a moderate decline in 2026. This trend suggests a period of expanded debt obligations or an increase in the cost of servicing existing debt over the analyzed period.
- Interest Expense Analysis
- Interest paid, net of capitalized interest and tax, rose from 135,692 thousand US dollars in 2021 to a peak of 256,175 thousand US dollars in 2025. The most substantial year-over-year increase occurred between 2022 and 2023, with expenditures growing by approximately 35.9%. A slight contraction is observed in 2026, as the value receded to 243,519 thousand US dollars.
- Effective Income Tax Rate (EITR) Fluctuations
- The effective income tax rate exhibited notable volatility, dropping sharply from 12.00% in 2021 to 4.80% in 2022. Following this minimum, the rate recovered and generally trended upward, reaching 13.80% by 2026. Because interest is reported net of tax, these fluctuations influence the final reported figure; however, the steady rise in net interest payments suggests that the increase in gross interest expense outweighed the impact of tax rate variations.
- Long-term Financial Pattern
- Between 2021 and 2026, net interest payments increased by approximately 79.5%. The stabilization of the EITR within the 12% to 14% range during the final three years of the period, coupled with the sustained high levels of interest paid, indicates a prolonged increase in the company's financing costs.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?
Enterprise Value to FCFF Ratio, Current
KLA Corp., current EV/FCFF calculation, comparison to benchmarks
| Selected Financial Data (US$ in thousands) | |
| Enterprise value (EV) | 256,506,371) |
| Free cash flow to the firm (FCFF) | 4,010,653) |
| Valuation Ratio | |
| EV/FCFF | 63.96 |
| Benchmarks | |
| EV/FCFF, Competitors1 | |
| Advanced Micro Devices Inc. | 176.25 |
| Analog Devices Inc. | 44.33 |
| Applied Materials Inc. | 68.11 |
| Broadcom Inc. | 61.15 |
| Intel Corp. | — |
| Lam Research Corp. | 79.11 |
| Marvell Technology Inc. | 154.43 |
| Micron Technology Inc. | 18.94 |
| NVIDIA Corp. | 56.47 |
| Qualcomm Inc. | 14.29 |
| Texas Instruments Inc. | 86.87 |
| EV/FCFF, Sector | |
| Semiconductors & Semiconductor Equipment | 89.60 |
| EV/FCFF, Industry | |
| Information Technology | 61.26 |
Based on: 10-K (reporting date: 2026-06-30).
1 Click competitor name to see calculations.
If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.
Enterprise Value to FCFF Ratio, Historical
KLA Corp., historical EV/FCFF calculation, comparison to benchmarks
| Jun 30, 2026 | Jun 30, 2025 | Jun 30, 2024 | Jun 30, 2023 | Jun 30, 2022 | Jun 30, 2021 | ||
|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | |||||||
| Enterprise value (EV)1 | 253,435,976) | 122,107,895) | 96,694,143) | 70,529,094) | 60,062,203) | 54,923,644) | |
| Free cash flow to the firm (FCFF)2 | 4,010,653) | 4,002,819) | 3,270,724) | 3,528,430) | 3,152,631) | 2,089,090) | |
| Valuation Ratio | |||||||
| EV/FCFF3 | 63.19 | 30.51 | 29.56 | 19.99 | 19.05 | 26.29 | |
| Benchmarks | |||||||
| EV/FCFF, Competitors4 | |||||||
| Advanced Micro Devices Inc. | — | 57.07 | 72.30 | 225.41 | 38.82 | 43.41 | |
| Analog Devices Inc. | — | 28.20 | 33.82 | 25.61 | 23.12 | 39.16 | |
| Applied Materials Inc. | — | 34.62 | 17.55 | 17.40 | 19.06 | 26.22 | |
| Broadcom Inc. | — | 55.57 | 51.00 | 28.53 | 14.74 | 19.47 | |
| Intel Corp. | — | — | — | — | — | 16.94 | |
| Lam Research Corp. | 77.24 | 22.85 | 24.56 | 17.99 | 24.08 | 24.40 | |
| Marvell Technology Inc. | 51.37 | 40.73 | 53.36 | 32.51 | 83.26 | 44.07 | |
| Micron Technology Inc. | 18.94 | 92.67 | 203.18 | — | 16.58 | 28.79 | |
| NVIDIA Corp. | 48.49 | 51.89 | 61.32 | 142.92 | 78.06 | 69.50 | |
| Qualcomm Inc. | — | 14.87 | 16.26 | 11.61 | 18.18 | 17.47 | |
| Texas Instruments Inc. | — | 68.04 | 89.36 | 89.85 | 27.02 | 24.20 | |
| EV/FCFF, Sector | |||||||
| Semiconductors & Semiconductor Equipment | — | 49.68 | 56.96 | 59.47 | 35.63 | 26.35 | |
| EV/FCFF, Industry | |||||||
| Information Technology | — | 43.70 | 39.04 | 33.99 | 26.47 | 27.37 | |
Based on: 10-K (reporting date: 2026-06-30), 10-K (reporting date: 2025-06-30), 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30).
3 2026 Calculation
EV/FCFF = EV ÷ FCFF
= 253,435,976 ÷ 4,010,653 = 63.19
4 Click competitor name to see calculations.
The analysis reveals a significant divergence between the growth of Enterprise Value (EV) and Free Cash Flow to the Firm (FCFF) over the six-year period. While both metrics exhibit an overall upward trajectory, the rate of expansion in Enterprise Value substantially outpaces the growth of operational cash generation, leading to a marked increase in the valuation multiple in the later years.
- Enterprise Value Trends
- Enterprise Value shows consistent growth, rising from 54,923,644 thousand US$ in 2021 to 253,435,976 thousand US$ by 2026. A period of moderate growth is observed between 2021 and 2023, followed by a significant acceleration starting in 2024. The most aggressive increase occurs between 2025 and 2026, where the value more than doubles within a single year.
- Free Cash Flow to the Firm (FCFF) Performance
- FCFF demonstrates a general increasing trend, growing from 2,089,090 thousand US$ in 2021 to 4,010,653 thousand US$ in 2026. The growth pattern is less linear than that of the Enterprise Value; a peak was reached in 2023, followed by a slight contraction in 2024, before stabilizing around the 4 billion US$ mark in 2025 and 2026.
- EV/FCFF Ratio Interpretation
- The EV/FCFF ratio experienced initial compression, decreasing from 26.29 in 2021 to 19.05 in 2022, suggesting a period where cash flow growth caught up with valuation. However, from 2023 onward, the ratio expanded steadily. The surge from 30.51 in 2025 to 63.19 in 2026 indicates a dramatic increase in the valuation premium, reflecting a scenario where the market value of the firm is growing at a pace far exceeding its current ability to generate free cash flow.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?