KLA-Tencor Corp Valuation – January 2019 $KLAC

Company Profile (excerpt from Reuters): KLA-Tencor Corporation (KLA-Tencor), incorporated on July 9, 1975, is a supplier of process control and yield management solutions for the semiconductor and related nanoelectronics industries. The Company’s products are also used in a number of other high technology industries, including the light emitting diode (LED) and data storage industries, as well as general materials research. Its products and services are used by bare wafer, integrated circuit (IC), lithography reticle (reticle or mask) and disk manufacturers around the world. These customers turn to the Company for inline wafer and IC defect monitoring, review and classification; reticle defect inspection and metrology; packaging and interconnect inspection; critical dimension (CD) metrology; pattern overlay metrology; film thickness, surface topography and composition measurements; measurement of in-chamber process conditions, wafer shape and stress metrology; computational lithography tools, and overall yield and fab-wide data management and analysis systems. The Company’s inspection and metrology products and related offerings are categorized in various groups, including Chip Manufacturing, Wafer Manufacturing, Reticle Manufacturing, LED, Power Device and Compound Semiconductor Manufacturing, Data Storage Media/Head Manufacturing, Microelectromechanical Systems (MEMS) Manufacturing, and General Purpose/Lab Applications. It also provides refurbished KLA-Tencor tools as service and support for its products.


Downloadable PDF version of this valuation:

ModernGraham Valuation of KLAC – January 2019

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $15,698,720,555 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 3.45 Pass
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 91.67% Pass
6. Moderate PEmg Ratio PEmg < 20 16.29 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 10.10 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 3.45 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.70 Pass
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $6.22
MG Growth Estimate 14.02%
MG Value $227.47
Opinion Undervalued
MG Grade B+
MG Value based on 3% Growth $90.25
MG Value based on 0% Growth $52.90
Market Implied Growth Rate 3.90%
Current Price $101.39
% of Intrinsic Value 44.57%

KLA-Tencor Corp qualifies for both the Defensive Investor and the Enterprising Investor. The Defensive Investor is only initially concerned with the high PB ratio. The Enterprising Investor has no initial concerns. As a result, all value investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Undervalued after growing its EPSmg (normalized earnings) from $3.22 in 2015 to an estimated $6.22 for 2019. This level of demonstrated earnings growth outpaces the market’s implied estimate of 3.9% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value above the price.

At the time of valuation, further research into KLA-Tencor Corp revealed the company was trading above its Graham Number of $45.4. The company pays a dividend of $2.52 per share, for a yield of 2.5%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 16.29, which was below the industry average of 33.25, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $2.84.

KLA-Tencor Corp performs fairly well in the ModernGraham grading system, scoring a B+.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) $2.84
Graham Number $45.40
PEmg 16.29
Current Ratio 3.45
PB Ratio 10.10
Current Dividend $2.52
Dividend Yield 2.49%
Number of Consecutive Years of Dividend Growth 8

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 9/1/2018
Total Current Assets $4,521,044,000
Total Current Liabilities $1,310,930,000
Long-Term Debt $2,237,890,000
Total Assets $5,645,109,000
Intangible Assets $385,557,000
Total Liabilities $4,077,740,000
Shares Outstanding (Diluted Average) 156,083,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $8.82
Jun2018 $5.10
Jun2017 $5.88
Jun2016 $4.49
Jun2015 $2.24
Jun2014 $3.47
Jun2013 $3.21
Jun2012 $4.44
Jun2011 $4.66
Jun2010 $1.23
Jun2009 -$3.07
Jun2008 $1.95
Jun2007 $2.61
Jun2006 $1.86
Jun2005 $2.21
Jun2004 $1.05
Jun2003 $0.48
Jun2002 $1.10
Jun2001 $0.34
Jun2000 $1.32
Jun1999 $0.11

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $6.22
Jun2018 $4.70
Jun2017 $4.28
Jun2016 $3.51
Jun2015 $3.22
Jun2014 $3.60
Jun2013 $3.15
Jun2012 $2.69
Jun2011 $1.70
Jun2010 $0.45
Jun2009 $0.41
Jun2008 $2.08
Jun2007 $1.98
Jun2006 $1.56
Jun2005 $1.28
Jun2004 $0.83
Jun2003 $0.70

Recommended Reading:

Other ModernGraham posts about the company

KLA-Tencor Corp Valuation – March 2018 $KLAC
KLA-Tencor Corp Valuation – July 2016 $KLAC
KLA-Tencor Corp Valuation – January 2016 Update $KLAC
KLA-Tencor Corporation Analysis – September 2015 Update $KLAC
10 Undervalued Companies for the Enterprising Dividend Stock Investor – August 2015

Other ModernGraham posts about related companies

TE Connectivity Ltd Valuation – January 2019 $TEL
NVIDIA Corp Valuation – January 2019 $NVDA
Seagate Technology PLC Valuation – January 2019 $STX
Corning Inc Valuation – January 2019 $GLW
HP Inc Valuation – December 2018 $HPQ
Intel Corp Valuation – November 2018 $INTC
Apple Inc Valuation – November 2018 $AAPL
Littelfuse Inc Valuation – September 2018 $LFUS
CTS Corporation Valuation – August 2018 $CTS
Kopin Corp Valuation – August 2018 $KOPN


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.






Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.