Valuation ASML Holding N.V.

Equities

Market Closed - Euronext Amsterdam Other stock markets 11:55:00 2026-06-05 am EDT			5-day change	1st Jan Change
1,462.20 ^EUR	-2.39%		+5.59%	+58.69%

Jun. 06	ASML says Terafab is 'serious endeavor', Musk to speak at company event	RE
Jun. 05	ASML CEO says EU Commission should not try to direct 'strategic projects'	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	287,256	200,985	268,992	266,748	355,841	562,659	-	-
Change	-	-30.03%	33.84%	-0.83%	33.4%	58.12%	-	-
Enterprise Value (EV) ¹	283,740	197,123	266,613	257,684	345,228	551,723	544,785	537,311
Change	-	-30.53%	35.25%	-3.35%	33.97%	59.81%	-1.26%	-1.37%
P/E ratio	49.3x	35.7x	34.3x	35.3x	37.3x	46.4x	34.6x	29.4x
PBR	28.6x	22.7x	20x	14.5x	18.2x	24.6x	18.5x	13.8x
PEG	-	-24.38x	0.8x	-10.8x	1.3x	1.7x	1x	1.7x
Capitalization / Revenue	15.4x	9.49x	9.76x	9.44x	10.9x	14.4x	11.8x	10.7x
EV / Revenue	15.2x	9.31x	9.67x	9.12x	10.6x	14.1x	11.4x	10.2x
EV / EBITDA	40.5x	27.8x	27.3x	25.9x	28x	35.9x	26.8x	23.3x
EV / EBIT	43.4x	30.3x	29.5x	28.6x	30.5x	38.8x	28.9x	24.8x
EV / FCF	28.5x	27.4x	81.1x	28.3x	31.1x	79x	41.4x	34x
FCF Yield	3.51%	3.66%	1.23%	3.53%	3.21%	1.27%	2.41%	2.94%
Dividend per Share ²	5.5	5.8	6.1	6.4	7.5	8.629	10.56	12.07
Rate of return	0.78%	1.15%	0.89%	0.94%	0.81%	0.59%	0.72%	0.83%
EPS ²	14.34	14.13	19.89	19.24	24.71	31.52	42.3	49.81
Distribution rate	38.4%	41%	30.7%	33.3%	30.4%	27.4%	25%	24.2%
Net sales ¹	18,611	21,173	27,558	28,263	32,667	39,046	47,659	52,720
EBITDA ¹	7,007	7,084	9,782	9,941	12,327	15,375	20,331	23,103
EBIT ¹	6,536	6,501	9,042	9,023	11,301	14,209	18,875	21,640
Net income ¹	5,883	5,624	7,839	7,572	9,393	12,088	15,789	17,902
Net Debt ¹	-3,515	-3,862	-2,379	-9,064	-10,613	-10,936	-17,874	-25,349
Reference price ²	706.70	503.80	681.70	678.70	921.40	1,462.20	1,462.20	1,462.20
Nbr of stocks (in thousands)	406,474	398,937	394,590	393,028	386,196	384,803	-	-
Announcement Date	1/19/22	1/25/23	1/24/24	1/29/25	1/28/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASML HOLDING N.V.	46.38x	14.13x	35.88x	0.59%	650B
LAM RESEARCH CORPORATION	54.09x	16.3x	43.7x	0.34%	379B
TOKYO ELECTRON LIMITED	49.61x	10.86x	38.71x	1.01%	167B
ASE TECHNOLOGY HOLDING CO., LTD.	34.14x	3.53x	16.21x	1.45%	80.2B
LASERTEC CORPORATION	50.02x	16.03x	33.37x	0.77%	23.59B
ENTEGRIS, INC.	48.57x	6.41x	22.69x	0.32%	19.13B
AMKOR TECHNOLOGY, INC.	31.07x	2.28x	12.43x	0.52%	16.1B
SCREEN HOLDINGS CO., LTD.	27.21x	3.53x	16.42x	1.11%	14.9B
ONTO INNOVATION INC.	48.79x	8.68x	27.62x	-	12.6B
ZHEJIANG JINGSHENG MECHANICAL & ELECTRICAL CO., LTD.	72.97x	7.94x	34.01x	0.34%	9.44B
Average	46.29x	8.97x	28.10x	0.72%	137.23B
Weighted average by Cap.	48.10x	13.29x	36.44x	0.62%