Stock Analysis on Net

Lam Research Corp. (NASDAQ:LRCX)

$24.99

Price to FCFE (P/FCFE)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

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

Free Cash Flow to Equity (FCFE)

Lam Research Corp., FCFE calculation

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
Net income
Net noncash charges
Changes in operating asset and liability accounts
Net cash provided by operating activities
Capital expenditures and intangible assets
Principal payments on long-term debt and finance lease obligations and payments for debt issuance costs
Net proceeds from issuance of long-term debt
Net proceeds (repayment) from commercial paper
Proceeds from borrowings on revolving credit facility
Repayment of borrowings on revolving credit facility
Free cash flow to equity (FCFE)

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).


Net Cash Provided by Operating Activities
Over the six-year period, the net cash provided by operating activities exhibited notable variability. Starting at approximately 3.18 billion USD in mid-2019, it declined to around 2.13 billion USD in mid-2020, reflecting a significant decrease. In the following year, a substantial recovery occurred, with the figure rising to nearly 3.59 billion USD by mid-2021. This was followed by a slight decline to approximately 3.10 billion USD in mid-2022. A strong rebound took place in mid-2023, reaching the highest value of about 5.18 billion USD during the period. The latest figure for mid-2024 showed a decrease compared to the prior year but remained elevated at about 4.65 billion USD.
Free Cash Flow to Equity (FCFE)
The free cash flow to equity demonstrated a generally downward trend in the early years, starting at roughly 4.87 billion USD in mid-2019 and decreasing to approximately 3.23 billion USD in mid-2020, followed by a further drop to just under 2.38 billion USD in mid-2021. From mid-2021 to mid-2022, the FCFE showed a modest increase to about 2.54 billion USD. This was succeeded by a sharp rise in mid-2023, reaching approximately 4.65 billion USD. The value slightly decreased in mid-2024, registering just under 4 billion USD. Despite the fluctuations, the FCFE in the most recent years remains significantly above the level observed in 2021.
Overall Insights
Both cash flow measures reveal volatile performance with cyclical tendencies during the examined timeframe. The net cash from operations and free cash flow to equity declined notably during 2020 and 2021, followed by recovery in subsequent years, highlighting potential impacts of market or operational conditions. The elevated cash flow levels in 2023 and 2024 suggest improved operational efficiency or favorable market dynamics contributing to stronger liquidity generation. However, the declines observed in the most recent year indicate potential cautionary factors affecting cash flows moving forward.

Price to FCFE Ratio, Current

Lam Research Corp., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)
FCFE per share
Current share price (P)
Valuation Ratio
P/FCFE
Benchmarks
P/FCFE, Competitors1
Advanced Micro Devices Inc.
Analog Devices Inc.
Applied Materials Inc.
Broadcom Inc.
Intel Corp.
KLA Corp.
Micron Technology Inc.
NVIDIA Corp.
Qualcomm Inc.
Texas Instruments Inc.
P/FCFE, Sector
Semiconductors & Semiconductor Equipment
P/FCFE, Industry
Information Technology

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

1 Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

Lam Research Corp., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
No. shares of common stock outstanding1
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)2
FCFE per share3
Share price1, 4
Valuation Ratio
P/FCFE5
Benchmarks
P/FCFE, Competitors6
Advanced Micro Devices Inc.
Analog Devices Inc.
Applied Materials Inc.
Broadcom Inc.
Intel Corp.
KLA Corp.
Micron Technology Inc.
NVIDIA Corp.
Qualcomm Inc.
Texas Instruments Inc.
P/FCFE, Sector
Semiconductors & Semiconductor Equipment
P/FCFE, Industry
Information Technology

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2024 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= ÷ =

4 Closing price as at the filing date of Lam Research Corp. Annual Report.

5 2024 Calculation
P/FCFE = Share price ÷ FCFE per share
= ÷ =

6 Click competitor name to see calculations.


The financial data over the six-year period reveals distinct trends in the share price, free cash flow to equity (FCFE) per share, and the price-to-FCFE ratio (P/FCFE).

Share Price
The share price showed an overall upward trend from 2019 to 2024. Beginning at $20.68 in mid-2019, it almost doubled by mid-2020 reaching $37.46. The price continued to climb, peaking near $57.90 in 2021, then experienced a decline in 2022 to $46.30. Subsequently, a strong recovery took place with the price increasing to $65.58 in 2023 and further to $79.73 in 2024, indicating positive market sentiment and possibly improved operational performance or growth expectations in recent years.
FCFE per Share
The FCFE per share exhibited a downward trajectory between 2019 and 2021, starting at $3.37 and decreasing to $1.67 in 2021. There was a modest increase in 2022 to $1.86, followed by a more pronounced recovery to $3.51 in 2023. In 2024, FCFE per share slightly decreased to $3.08. Despite the initial decline, the later years show a rebound in the company’s free cash flow generation per share, which is critical for assessing financial health and shareholder returns.
P/FCFE Ratio
This valuation metric fluctuated significantly over the period. It started at a relatively low level of 6.14 in 2019, increased sharply to 16.89 in 2020, and further surged to a peak of 34.58 in 2021. After peaking, the ratio declined to 24.95 in 2022 and further normalized to 18.67 in 2023. In 2024, the ratio rose again to 25.89. The high volatility suggests changing market perceptions regarding growth prospects, risk, and the valuation premium investors are willing to pay relative to free cash flow per share. The peak in 2021 coincides with the lowest FCFE per share, indicating possibly an overvaluation or high growth expectations at that point in time.

In summary, the share price has mostly trended upward, with some fluctuations, while FCFE per share declined initially but rebounded in recent years. The P/FCFE ratio’s volatility reflects shifts in investor sentiment and valuation perspectives, with notably high multiples during periods of lower cash flow generation. This combination of trends underscores the importance of monitoring both cash flow fundamentals and market valuation metrics to understand the company’s financial and market dynamics comprehensively.