|
Real-time Estimate
Cboe BZX
05:30:01 24/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 1,733.68 USD | +9.52% |
|
0.00% | +53.84% |
| 05:44pm | Twenty years of Europe's stock market told through ten stocks |  |
| 03:01pm | German and Dutch strategic innovation agencies to collaborate on AI chip design | RE |
Company Valuation: ASML Holding N.V.
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 | 578,919 | - | - |
| Change | - | -30.03% | 33.84% | -0.83% | 33.4% | 62.69% | - | - |
| Enterprise Value (EV) 1 | 283,740 | 197,123 | 266,613 | 257,684 | 345,228 | 564,968 | 556,723 | 545,900 |
| Change | - | -30.53% | 35.25% | -3.35% | 33.97% | 63.65% | -1.46% | -1.94% |
| P/E | 49.3x | 35.7x | 34.3x | 35.3x | 37.3x | 39.1x | 28.8x | 22.1x |
| PBR | 28.6x | 22.7x | 20x | 14.5x | 18.2x | 22.5x | 16.4x | 11.9x |
| PEG | - | -24.38x | 0.8x | -10.8x | 1.3x | 0.7x | 0.8x | 0.7x |
| Capitalization / Revenue | 15.4x | 9.49x | 9.76x | 9.44x | 10.9x | 13.5x | 10.6x | 8.91x |
| EV / Revenue | 15.2x | 9.31x | 9.67x | 9.12x | 10.6x | 13.2x | 10.2x | 8.4x |
| EV / EBITDA | 40.5x | 27.8x | 27.3x | 25.9x | 28x | 29.9x | 22.3x | 17.4x |
| EV / EBIT | 43.4x | 30.3x | 29.5x | 28.6x | 30.5x | 33.2x | 24x | 18.9x |
| EV / FCF | 28.5x | 27.4x | 81.1x | 28.3x | 31.1x | 61.1x | 33.3x | 26.6x |
| FCF Yield | 3.51% | 3.66% | 1.23% | 3.53% | 3.21% | 1.64% | 3.01% | 3.76% |
| Dividend per Share 2 | 5.5 | 5.8 | 6.1 | 6.4 | 7.5 | 9.039 | 11.52 | 14.23 |
| Rate of return | 0.78% | 1.15% | 0.89% | 0.94% | 0.81% | 0.6% | 0.76% | 0.94% |
| EPS 2 | 14.34 | 14.13 | 19.89 | 19.24 | 24.71 | 38.55 | 52.28 | 68.31 |
| Distribution rate | 38.4% | 41% | 30.7% | 33.3% | 30.4% | 23.4% | 22% | 20.8% |
| Net sales 1 | 18,611 | 21,173 | 27,558 | 28,263 | 32,667 | 42,867 | 54,588 | 64,980 |
| EBITDA 1 | 7,007 | 7,084 | 9,782 | 9,941 | 12,327 | 18,875 | 24,996 | 31,402 |
| EBIT 1 | 6,536 | 6,501 | 9,042 | 9,023 | 11,301 | 16,993 | 23,185 | 28,958 |
| Net income 1 | 5,883 | 5,624 | 7,839 | 7,572 | 9,393 | 14,757 | 19,505 | 24,365 |
| Net Debt 1 | -3,515 | -3,862 | -2,379 | -9,064 | -10,613 | -13,952 | -22,196 | -33,020 |
| Reference price 2 | 706.70 | 503.80 | 681.70 | 678.70 | 921.40 | 1,507.40 | 1,507.40 | 1,507.40 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.1x | 13.18x | 29.93x | 0.6% | 662B | |
| 33.1x | 10.97x | 27.05x | 0.37% | 389B | |
| 31.06x | 6.97x | 21.47x | 1.57% | 153B | |
| 37.23x | 3.98x | 18.38x | 1.4% | 96.2B | |
| 45.48x | 14.69x | 30.5x | 0.83% | 22.26B | |
| 55.32x | 7.29x | 25.43x | 0.27% | 23.09B | |
| 20.57x | 2.98x | 12.75x | 1.48% | 15.39B | |
| 47.49x | 8.74x | 26.03x | - | 13.93B | |
| Average | 38.67x | 8.60x | 23.94x | 0.93% | 171.98B | |
| Weighted average by Cap. | 36.63x | 10.99x | 27.07x | 0.71% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ASML Stock
- ASMLUS Stock
- Valuation ASML Holding N.V.
Select your edition
All financial news and data tailored to specific country editions
