Valuation models
price $157.91 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused84.66 – 113.1096.8763% overvaluedDCF · Perpetuity growth · 10y93.55 – 125.85107.4147% overvaluedDCF · EBITDA exit · 5y177.52 – 193.31185.2015% undervaluedDCF · EBITDA exit · 10y166.24 – 194.60179.7512% undervaluedP/E · peers137.89 – 238.82157.96at modelP/E · own history97.98 – 179.77141.3912% overvaluedPEG—127.5524% overvaluedEV/EBITDA · peers133.63 – 170.02151.774% overvaluedEV/Revenue · peers88.80 – 120.94114.7738% overvaluedEarnings power value25.55 – 34.7429.46436% overvaluedDividend discount12.68 – 23.8117.45805% overvaluedWall St. consensus target—210.0025% belowCost of capital (WACC)—10.14%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
96.87
KLA closed at $157.91 — overvalued by 63% vs model.
84.66the model's range113.10
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
17.45 – 185.20
Wall St. target
210.00 25% below
Above model, 1y
32 of 88 days
How it is valued
Valued asCyclical
Moderate growth (~18% recent)High profitability (36% net margin)Moderately volatile earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.