# KLA (KLAC) Forecast Calculator

Interactive five-year financial forecast and DCF for KLA. Adjust revenue growth, margins, capex, and WACC to update revenue, free cash flow, and enterprise value.

- Canonical: https://finamodel.com/companies/kla/forecast
- Industry: Technology
- Forecast start year: 2026

## Historical data

| Year | Revenue | Free cash flow | EBITDA | Net income |
|---:|---:|---:|---:|---:|
| 2021 | 4568904000 | 1022134000 | -267757000 | 1175617000 |
| 2022 | 5806424000 | 1626175000 | 1664760000 | 1216785000 |
| 2023 | 6918734000 | 1953398000 | 2693789000 | 2078292000 |
| 2024 | 9211883000 | 3005382000 | 3852581000 | 3321807000 |
| 2025 | 10496056000 | 3328214000 | 4204303000 | 3387277000 |

## Frequently asked questions

### What does KLA Corporation do and what industries does it serve?

KLA Corporation is a leading supplier of process control and yield management solutions for the semiconductor and related nanoelectronics industries. The company provides advanced inspection and metrology equipment and services to help chipmakers identify defects and optimize production yields.

### What are the primary drivers of KLA Corporation's revenue growth?

KLA's revenue is primarily driven by global Wafer Fab Equipment (WFE) spend, KLA Process Control Intensity, and market share, along with its installed base and service attachment rate. Demand for leading-edge foundry/logic node transitions, AI chip demand, and memory market recovery are key levers for its Semiconductor Process Control segment.

### How capital efficient is KLA Corporation, particularly regarding its capital expenditures?

KLA Corporation is highly capital efficient, with capital expenditures typically representing 2-3% of its revenue. Its capex is heavily weighted towards growth investments, such as new R&D facilities and IT infrastructure, rather than maintenance.

### What is the assumed revenue growth rate for KLA Corporation's financial model?

The financial model for KLA Corporation assumes a revenue growth rate of 20% (0.2). This growth rate is a key assumption used to forecast the company's future revenue, profitability, and cash flow generation.

### What is the main purpose of building a financial model for KLA Corporation?

The main purpose of KLA Corporation's financial model is to forecast its revenue, profitability, and cash flow generation. This allows for the determination of its intrinsic equity value and an assessment of its capacity for continued share repurchases and dividend growth.

### Can I download an Excel financial model for KLA Corporation?

Yes, a downloadable Excel financial model for KLA Corporation is available. This model provides a forecast horizon from FY2026 to FY2030 and includes key assumptions for revenue growth, margins, and capital expenditures.