Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Lam Research Corporation (0JT5.L)

Company Dividend Discount ModelIndustry: SemiconductorsSector: Technology

Valuation Snapshot

Stable Growth$66.60 - $120.35$89.02
Multi-Stage$51.94 - $56.67$54.26
Blended Fair Value$71.64
Current Price$131.09
Upside-45.35%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS11.84%25.77%0.900.800.710.640.570.510.530.240.190.15
YoY Growth--12.82%12.23%11.36%12.15%10.68%-3.17%120.52%26.33%27.88%64.06%
Dividend Yield--0.68%0.97%1.14%1.71%0.92%1.52%2.29%1.55%1.12%1.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5,810.43
(-) Cash Dividends Paid (M)1,180.54
(=) Cash Retained (M)4,629.90
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,162.09726.30435.78
Cash Retained (M)4,629.904,629.904,629.90
(-) Cash Required (M)-1,162.09-726.30-435.78
(=) Excess Retained (M)3,467.813,903.594,194.11
(/) Shares Outstanding (M)1,281.451,281.451,281.45
(=) Excess Retained per Share2.713.053.27
LTM Dividend per Share0.920.920.92
(+) Excess Retained per Share2.713.053.27
(=) Adjusted Dividend3.633.974.19
WACC / Discount Rate11.25%11.25%11.25%
Growth Rate5.50%6.50%7.50%
Fair Value$66.60$89.02$120.35
Upside / Downside-49.20%-32.09%-8.19%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,810.436,188.116,590.347,018.717,474.937,960.808,199.62
Payout Ratio20.32%34.25%48.19%62.13%76.06%90.00%92.50%
Projected Dividends (M)1,180.542,119.683,175.924,360.525,685.697,164.727,584.65

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.25%11.25%11.25%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,887.501,905.391,923.28
Year 2 PV (M)2,518.282,566.242,614.66
Year 3 PV (M)3,078.853,167.243,257.29
Year 4 PV (M)3,574.803,712.273,853.68
Year 5 PV (M)4,011.294,205.044,406.20
PV of Terminal Value (M)51,494.1953,981.3756,563.75
Equity Value (M)66,564.9069,537.5672,618.87
Shares Outstanding (M)1,281.451,281.451,281.45
Fair Value$51.94$54.26$56.67
Upside / Downside-60.37%-58.61%-56.77%

High-Yield Dividend Screener

« Prev Page 41 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
5271.KLPecca Group Berhad3.89%$0.0781.04%
8183.TWOInfo-Tek Corporation3.89%$1.3053.03%
BDMS-R.BKBangkok Dusit Medical Services Public Company Limited3.89%$0.7572.62%
DANHOS13.MXFibra Danhos3.89%$1.0936.98%
FPE.DEFuchs Petrolub SE3.89%$1.1751.86%
S63.SISingapore Technologies Engineering Ltd3.89%$0.3372.94%
SONIC.BKSonic Interfreight Public Company Limited3.89%$0.0633.00%
0QMW.LKuehne + Nagel International AG3.88%$9.9598.58%
600861.SSFESCO Group Co., Ltd.3.88%$0.7134.85%
CIV.PACaisse régionale de Crédit Agricole Mutuel d'Ille-et-Vilaine Société coopérative3.88%$4.0518.13%
DIR-UN.TODream Industrial Real Estate Investment Trust3.88%$0.4965.95%
GGBR3.SAGerdau S.A.3.88%$0.6845.15%
HMC.AXHMC Capital Limited3.88%$0.1611.87%
000728.SZGuoyuan Securities Company Limited3.87%$0.3252.50%
2145.HKShanghai Chicmax Cosmetic Co., Ltd.3.87%$2.6964.24%
600025.SSHuaneng Lancang River Hydropower Inc.3.87%$0.3575.95%
603970.SSSino-Agri Leading Biosciences Co.,Ltd3.87%$0.5074.51%
6509.TWOTaiwan Hopax Chems.Mfg.Co.,Ltd.3.87%$1.2549.65%
AKZA.ASAkzo Nobel N.V.3.87%$2.3195.66%
1763.HKChina Isotope & Radiation Corporation3.86%$0.8332.12%
600761.SSAnhui Heli Co.,Ltd.3.86%$0.8153.66%
605337.SSZhe Jiang Li Zi Yuan Food Co.,Ltd.3.86%$0.4692.31%
BOSS.DEHugo Boss AG3.86%$1.4043.29%
GOFORE.HEGofore Oyj3.86%$0.5283.77%
LOGO.ISLogo Yazilim Sanayi ve Ticaret A.S.3.86%$5.9443.46%
PKTM.VIPIERER Mobility AG3.86%$0.583.67%
SICT.BKSilicon Craft Technology Public Company Limited3.86%$0.0951.68%
000591.SZCECEP Solar Energy Co.,Ltd.3.85%$0.1763.11%
0QKI.LSwisscom AG3.85%$22.0191.35%
215200.KQMegaStudyEdu Co. Ltd3.85%$1,569.9734.80%
2163.TArtner Co.,Ltd.3.85%$81.5765.08%
3265.TWOWinstek Semiconductor Co., Ltd.3.85%$4.8095.49%
6301.TKomatsu Ltd.3.85%$192.6642.48%
9563.SRBena Steel Industries Co.3.85%$1.5884.07%
CPN-R.BKCentral Pattana Public Company Limited3.85%$2.1257.57%
000080.KSHITEJINRO Co., Ltd.3.84%$700.2055.98%
601921.SSZhejiang Publishing & Media Co., Ltd.3.84%$0.3051.98%
9945.TWRuentex Development Co.,Ltd.3.84%$1.1433.31%
AGUAS-A.SNAguas Andinas S.A.3.84%$14.2270.41%
TNKTeekay Tankers Ltd.3.84%$1.9821.29%
WALMEX.MXWal-Mart de México, S.A.B. de C.V.3.84%$2.1674.07%
000810.KSSamsung Fire & Marine Insurance Co., Ltd.3.83%$19,037.8640.33%
0QPW.LZug Estates Holding AG3.83%$85.0029.91%
9910.TWFeng Tay Enterprises Co., Ltd.3.83%$4.3186.98%
CTC-A.TOCanadian Tire Corporation, Limited3.83%$6.7249.69%
LOR.DEL'Oréal S.A.3.83%$13.9859.38%
SOBOSouth Bow Corporation3.83%$1.0769.36%
0799.HKIGG Inc3.82%$0.1512.76%
105630.KSHansae Co., Ltd.3.82%$500.3039.98%
SIX2.DESixt SE3.82%$2.7144.65%