Valuation ASML Holding N.V.

Stocks

Real-time Euronext Amsterdam 06:48:18 2026-10-23 EDT			5-day change	1st Jan Change
1,392.80 ^EUR	-1.89%		-5.77%	+51.07%

05:18am	European Midday Briefing : Stocks Fall as Risk of Iran War Escalation Lifts Energy Prices	DJ
10-22	Stocks fall as Meta dents AI optimism; French bonds under fire	RE

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	545,200	-	-
Change	-	-30.03%	33.84%	-0.83%	33.4%	53.21%	-	-
Enterprise Value (EV) ¹	283,740	197,123	266,613	257,684	345,228	530,829	521,422	507,008
Change	-	-30.53%	35.25%	-3.35%	33.97%	53.76%	-1.77%	-2.76%
P/E	49.3x	35.7x	34.3x	35.3x	37.3x	34.2x	25.1x	18.6x
PBR	28.6x	22.7x	20x	14.5x	18.2x	21.6x	15.5x	10.9x
PEG	-	-24.38x	0.8x	-10.8x	1.3x	0.5x	0.7x	0.5x
Capitalization / Revenue	15.4x	9.49x	9.76x	9.44x	10.9x	12.3x	9.53x	7.71x
EV / Revenue	15.2x	9.31x	9.67x	9.12x	10.6x	11.9x	9.11x	7.17x
EV / EBITDA	40.5x	27.8x	27.3x	25.9x	28x	27.3x	19.6x	14.8x
EV / EBIT	43.4x	30.3x	29.5x	28.6x	30.5x	28.9x	20.8x	15.4x
EV / FCF	28.5x	27.4x	81.1x	28.3x	31.1x	33.7x	27.1x	20.4x
FCF Yield	3.51%	3.66%	1.23%	3.53%	3.21%	2.96%	3.7%	4.91%
Dividend per Share ²	5.5	5.8	6.1	6.4	7.5	9.246	12.15	14.88
Rate of return	0.78%	1.15%	0.89%	0.94%	0.81%	0.65%	0.86%	1.05%
EPS ²	14.34	14.13	19.89	19.24	24.71	41.51	56.55	76.32
Distribution rate	38.4%	41%	30.7%	33.3%	30.4%	22.3%	21.5%	19.5%
Net sales ¹	18,611	21,173	27,558	28,263	32,667	44,458	57,215	70,747
EBITDA ¹	7,007	7,084	9,782	9,941	12,327	19,479	26,539	34,223
EBIT ¹	6,536	6,501	9,042	9,023	11,301	18,364	25,104	32,860
Net income ¹	5,883	5,624	7,839	7,572	9,393	15,849	21,228	27,646
Net Debt ¹	-3,515	-3,862	-2,379	-9,064	-10,613	-14,370	-23,778	-38,192
Reference price ²	706.70	503.80	681.70	678.70	921.40	1,419.60	1,419.60	1,419.60
Nbr of stocks (in thousands)	406,474	398,937	394,590	393,028	386,196	384,052	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASML HOLDING N.V.	34.2x	11.94x	27.25x	0.65%	611B
LAM RESEARCH CORPORATION	24.05x	9.02x	21.69x	0.55%	326B
APPLIED MATERIALS, INC.	28.5x	8.62x	25.02x	0.52%	298B
KLA CORPORATION	27.48x	11.9x	24.64x	0.65%	213B
ADVANTEST CORPORATION	34.73x	12.98x	25.25x	0.27%	149B
TOKYO ELECTRON LIMITED	27.39x	6.17x	18.82x	1.77%	137B
ASE TECHNOLOGY HOLDING CO., LTD.	34.11x	3.76x	17.09x	1.54%	88.19B
NAURA TECHNOLOGY GROUP CO., LTD.	52.49x	7.8x	41.5x	0.17%	58.92B
TERADYNE, INC.	34.8x	10.34x	29.15x	0.17%	54.01B
ASM INTERNATIONAL N.V.	30.48x	7.98x	20.74x	0.57%	38.92B
Average	32.82x	9.05x	25.12x	0.69%	197.37B
Weighted average by Cap.	30.99x	10.02x	24.87x	0.67%