Valuation ASML Holding N.V. Toronto S.E.

Stocks

Delayed Toronto S.E. 14:01:44 2026-10-02 EDT			5-day change	1st Jan Change
53.15 ^CAD	+1.49%		+6.86%	+78.78%

09:07am	Weak Jobs Lead to Stronger Stocks
06:24am	European shares rebound after bond rout, inflation fuels rate worries	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	613,330	-	-
Change	-	-30.03%	33.84%	-0.83%	33.4%	72.36%	-	-
Enterprise Value (EV) ¹	283,740	197,123	266,613	257,684	345,228	599,395	591,292	581,492
Change	-	-30.53%	35.25%	-3.35%	33.97%	73.62%	-1.35%	-1.66%
P/E	49.3x	35.7x	34.3x	35.3x	37.3x	41.4x	30.5x	23.4x
PBR	28.6x	22.7x	20x	14.5x	18.2x	23.8x	17.3x	12.6x
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	14.3x	11.2x	9.44x
EV / Revenue	15.2x	9.31x	9.67x	9.12x	10.6x	14x	10.8x	8.95x
EV / EBITDA	40.5x	27.8x	27.3x	25.9x	28x	31.7x	23.6x	18.5x
EV / EBIT	43.4x	30.3x	29.5x	28.6x	30.5x	35.3x	25.5x	20.1x
EV / FCF	28.5x	27.4x	81.1x	28.3x	31.1x	64.9x	35.4x	28.4x
FCF Yield	3.51%	3.66%	1.23%	3.53%	3.21%	1.54%	2.82%	3.52%
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%	0.57%	0.72%	0.89%
EPS ²	14.34	14.13	19.89	19.24	24.71	38.58	52.29	68.32
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	42,877	54,595	64,989
EBITDA ¹	7,007	7,084	9,782	9,941	12,327	18,888	25,002	31,409
EBIT ¹	6,536	6,501	9,042	9,023	11,301	17,000	23,189	28,963
Net income ¹	5,883	5,624	7,839	7,572	9,393	14,757	19,500	24,356
Net Debt ¹	-3,515	-3,862	-2,379	-9,064	-10,613	-13,936	-22,038	-31,838
Reference price ²	706.70	503.80	681.70	678.70	921.40	1,597.00	1,597.00	1,597.00
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.	41.4x	13.98x	31.73x	0.57%	691B
LAM RESEARCH CORPORATION	36.17x	12.05x	29.63x	0.34%	426B
APPLIED MATERIALS, INC.	40.16x	12.19x	35.24x	0.37%	420B
KLA CORPORATION	37.23x	14.58x	30.24x	0.48%	261B
TOKYO ELECTRON LIMITED	36.5x	8.26x	25.17x	1.33%	182B
ADVANTEST CORPORATION	40.3x	15.12x	29.4x	0.24%	173B
ASE TECHNOLOGY HOLDING CO., LTD.	37.8x	4.07x	18.75x	1.36%	97.7B
NAURA TECHNOLOGY GROUP CO., LTD.	59.72x	8.86x	47.16x	0.15%	66.59B
TERADYNE, INC.	46.83x	12.48x	35.19x	0.12%	65B
Average	41.79x	11.29x	31.39x	0.55%	264.6B
Weighted average by Cap.	39.85x	12.44x	31.13x	0.52%