Valuation ASML Holding N.V.

Stocks

Real-time Euronext Amsterdam Other stock markets 07:48:07 21/07/26 pm AEST			5-day change	1st Jan Change
1,578.20 ^EUR	+3.77%		+1.39%	+71.20%

06:48pm	European shares inch higher as easing oil prices lift sentiment, earnings awaited	RE
06:30pm	U.S. Futures Higher as AI Trade Bounces Back	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	287,256	200,985	268,992	266,748	355,841	584,066	-	-
Change	-	-30.03%	33.84%	-0.83%	33.4%	64.14%	-	-
Enterprise Value (EV) ¹	283,740	197,123	266,613	257,684	345,228	570,541	562,292	550,638
Change	-	-30.53%	35.25%	-3.35%	33.97%	65.27%	-1.45%	-2.07%
P/E	49.3x	35.7x	34.3x	35.3x	37.3x	39.8x	30x	23.3x
PBR	28.6x	22.7x	20x	14.5x	18.2x	22.7x	16.6x	12.1x
PEG	-	-24.38x	0.8x	-10.8x	1.3x	0.7x	0.9x	0.8x
Capitalization / Revenue	15.4x	9.49x	9.76x	9.44x	10.9x	13.6x	10.9x	9.14x
EV / Revenue	15.2x	9.31x	9.67x	9.12x	10.6x	13.3x	10.5x	8.62x
EV / EBITDA	40.5x	27.8x	27.3x	25.9x	28x	31.1x	23.2x	18.3x
EV / EBIT	43.4x	30.3x	29.5x	28.6x	30.5x	33.5x	24.7x	19.5x
EV / FCF	28.5x	27.4x	81.1x	28.3x	31.1x	61.8x	32.9x	26.3x
FCF Yield	3.51%	3.66%	1.23%	3.53%	3.21%	1.62%	3.04%	3.81%
Dividend per Share ²	5.5	5.8	6.1	6.4	7.5	9.137	11.73	14.33
Rate of return	0.78%	1.15%	0.89%	0.94%	0.81%	0.6%	0.77%	0.94%
EPS ²	14.34	14.13	19.89	19.24	24.71	38.19	50.73	65.17
Distribution rate	38.4%	41%	30.7%	33.3%	30.4%	23.9%	23.1%	22%
Net sales ¹	18,611	21,173	27,558	28,263	32,667	42,969	53,541	63,868
EBITDA ¹	7,007	7,084	9,782	9,941	12,327	18,362	24,243	30,060
EBIT ¹	6,536	6,501	9,042	9,023	11,301	17,047	22,753	28,287
Net income ¹	5,883	5,624	7,839	7,572	9,393	14,400	18,959	23,255
Net Debt ¹	-3,515	-3,862	-2,379	-9,064	-10,613	-13,524	-21,774	-33,427
Reference price ²	706.70	503.80	681.70	678.70	921.40	1,520.80	1,520.80	1,520.80
Nbr of stocks (in thousands)	406,474	398,937	394,590	393,028	386,196	384,052	-	-
Announcement Date	19/1/22	25/1/23	24/1/24	29/1/25	28/1/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASML HOLDING N.V.	39.82x	13.28x	31.07x	0.6%	666B
LAM RESEARCH CORPORATION	54.65x	16.48x	44.11x	0.34%	384B
TOKYO ELECTRON LIMITED	40.74x	8.97x	28.09x	1.22%	182B
ASE TECHNOLOGY HOLDING CO., LTD.	34.92x	3.63x	16.53x	1.49%	81.1B
LASERTEC CORPORATION	49.65x	15.9x	33.02x	0.77%	23.1B
ENTEGRIS, INC.	51.82x	6.77x	23.92x	0.3%	20.4B
SCREEN HOLDINGS CO., LTD.	26.61x	4.01x	16.87x	1.14%	19.2B
AMKOR TECHNOLOGY, INC.	29.92x	2.2x	12.01x	0.54%	15.51B
ONTO INNOVATION INC.	53.63x	9.73x	30.95x	-	13.86B
FORMFACTOR, INC.	58.41x	-	-	-.--%	8.21B
Average	44.02x	9.00x	26.28x	0.71%	141.34B
Weighted average by Cap.	43.97x	12.70x	32.93x	0.66%