Stock Analysis on Net

KLA Corp. (NASDAQ:KLAC)

$24.99

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to The Firm (FCFF)

KLA Corp., FCFF calculation

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Net income attributable to KLA
Net (income) loss attributable to non-controlling interest
Net noncash charges
Changes in assets and liabilities, net of assets acquired and liabilities assumed in business acquisitions
Net cash provided by operating activities
Interest paid, net of tax1
Capital expenditures
Free cash flow to the firm (FCFF)

Based on: 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), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).


Net cash provided by operating activities
The net cash provided by operating activities exhibited a consistent upward trend from June 2019 through June 2023, increasing from approximately $1.15 billion to nearly $3.67 billion. This indicates a strengthening operational cash generation capability over the five-year period. However, in the latest period ending June 2024, there is a noticeable decline to about $3.31 billion, suggesting a potential slowdown or variability in operating cash flow generation despite remaining significantly higher than earlier years.
Free cash flow to the firm (FCFF)
Free cash flow to the firm followed a closely similar pattern to operating cash flow, rising steadily each year between June 2019 and June 2023, from roughly $1.12 billion to approximately $3.53 billion. This growth reflects increased capacity to generate cash after accounting for capital expenditures. Nevertheless, in the year ending June 2024, FCFF declined to near $3.27 billion, mirroring the reduction observed in operating cash flows and indicating potentially higher capital spending or reduced cash generation relative to the prior year.
Overall Trends and Insights
Both net operating cash and FCFF have shown strong growth over the five-year period through mid-2023, suggesting improved operational efficiency and financial health. The simultaneous decrease in both cash metrics in the latest period may merit further analysis to understand underlying causes such as changes in revenue, costs, investment, or market conditions. Despite the recent dip, cash flows remain substantially above earlier levels, highlighting overall positive growth momentum.

Interest Paid, Net of Tax

KLA Corp., interest paid, net of tax calculation

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Effective Income Tax Rate (EITR)
EITR1
Interest Paid, Net of Tax
Interest paid, before tax
Less: Interest paid, tax2
Interest paid, net of tax

Based on: 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), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 See details »

2 2024 Calculation
Interest paid, tax = Interest paid × EITR
= × =


The analysis of the provided financial data reveals distinct trends in two key areas over the six-year period ending June 30, 2024.

Effective Income Tax Rate (EITR)
The effective income tax rate exhibited fluctuations throughout the period. It started at 10.9% in 2019, declined to a low of 4.8% in 2022, indicating a period of relatively low tax burden, before increasing again to reach 13.4% in 2024. The pattern shows variability, with no sustained upward or downward trend, but the rate in 2024 surpasses the initial rate recorded in 2019.
Interest Paid, Net of Tax
Interest paid, net of tax, demonstrated a consistent upward trajectory from 2019 to 2024. Beginning at $95,402 thousand in 2019, there was a substantial increase each year, reaching $239,533 thousand in 2024. This more than doubling over the period suggests increased borrowing or higher interest rates, reflecting greater financial expenses or leverage.

In summary, while the effective income tax rate showed variability with a moderate increase in the final year, the net interest paid consistently rose, indicating growing interest-related obligations. These dynamics may impact overall profitability and financial management strategies.


Enterprise Value to FCFF Ratio, Current

KLA Corp., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV)
Free cash flow to the firm (FCFF)
Valuation Ratio
EV/FCFF
Benchmarks
EV/FCFF, Competitors1
Advanced Micro Devices Inc.
Analog Devices Inc.
Applied Materials Inc.
Broadcom Inc.
Intel Corp.
Lam Research Corp.
Micron Technology Inc.
NVIDIA Corp.
Qualcomm Inc.
Texas Instruments Inc.
EV/FCFF, Sector
Semiconductors & Semiconductor Equipment
EV/FCFF, Industry
Information Technology

Based on: 10-K (reporting date: 2024-06-30).

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

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1
Free cash flow to the firm (FCFF)2
Valuation Ratio
EV/FCFF3
Benchmarks
EV/FCFF, Competitors4
Advanced Micro Devices Inc.
Analog Devices Inc.
Applied Materials Inc.
Broadcom Inc.
Intel Corp.
Lam Research Corp.
Micron Technology Inc.
NVIDIA Corp.
Qualcomm Inc.
Texas Instruments Inc.
EV/FCFF, Sector
Semiconductors & Semiconductor Equipment
EV/FCFF, Industry
Information Technology

Based on: 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), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 See details »

2 See details »

3 2024 Calculation
EV/FCFF = EV ÷ FCFF
= ÷ =

4 Click competitor name to see calculations.


Enterprise Value (EV)
The enterprise value shows a consistent upward trend over the analyzed periods. Starting at approximately $23.38 billion in mid-2019, it increased significantly to about $33.04 billion by mid-2020. This growth continued sharply in subsequent years, reaching nearly $54.92 billion in mid-2021 and surpassing $96.69 billion by mid-2024. The growth pace accelerated particularly between mid-2023 and mid-2024, indicating potentially increased market valuation or expansion activities during this period.
Free Cash Flow to the Firm (FCFF)
Free cash flow to the firm exhibited a steady upward progression from $1.12 billion in mid-2019 to approximately $3.53 billion in mid-2023. Although there was a slight decline in mid-2024, with FCFF decreasing to around $3.27 billion, the overall trend remains positive with a more than 190% increase over the six-year span. This suggests improving operational efficiency or enhanced cash generation capacity until the recent minor reduction.
EV/FCFF Ratio
The EV/FCFF ratio reflects valuation relative to free cash flow generation and fluctuates notably over the examined timeframe. Initially at 20.92 in mid-2019, it decreased to 18.7 in mid-2020, indicating somewhat more attractive valuation based on cash flow. However, the ratio spiked to 26.29 in mid-2021, implying the enterprise value grew faster than free cash flows during that period. Following this peak, the ratio decreased again to around 20 in mid-2023 but surged sharply to 29.56 in mid-2024, reaching its highest point in the dataset. This could suggest the market is valuing the firm more optimistically relative to its free cash flow, or that FCFF growth has not kept pace with the surge in enterprise value recently.
Summary Insights
Overall, the data reveals substantial growth in enterprise value accompanied by increasing free cash flows, signifying positive operational developments and enhanced market valuation over multiple years. The fluctuation and recent upward spike in the EV/FCFF ratio highlight variations in market sentiment or valuation multiples relative to cash flow, suggesting a need for further examination of underlying factors influencing the firm's valuation in the latest period. The slight decrease in free cash flow in the most recent year contrasts the otherwise upward trend and may warrant attention regarding sustainable cash generation capacity moving forward.