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

Stocks

Market Closed - Toronto S.E. 15:59:59 2026-09-09 EDT			5-day change	1st Jan Change
48.24 ^CAD	-1.95%		+2.31%	+62.26%

01:10am	ASML Holding N.V. : JP Morgan maintains a Buy rating	ZD
01:03am	Berenberg Sees 'Strong' Demand Visibility for ASML Through 2028	MT

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	575,156	-	-
Change	-	-30.03%	33.84%	-0.83%	33.4%	61.63%	-	-
Enterprise Value (EV) ¹	283,740	197,123	266,613	257,684	345,228	561,204	553,631	542,452
Change	-	-30.53%	35.25%	-3.35%	33.97%	62.56%	-1.35%	-2.02%
P/E	49.3x	35.7x	34.3x	35.3x	37.3x	38.9x	28.8x	22x
PBR	28.6x	22.7x	20x	14.5x	18.2x	22.4x	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	13.4x	10.6x	8.87x
EV / Revenue	15.2x	9.31x	9.67x	9.12x	10.6x	13.1x	10.2x	8.36x
EV / EBITDA	40.5x	27.8x	27.3x	25.9x	28x	29.8x	22.3x	17.3x
EV / EBIT	43.4x	30.3x	29.5x	28.6x	30.5x	33.1x	24x	18.8x
EV / FCF	28.5x	27.4x	81.1x	28.3x	31.1x	60.7x	33.1x	26.4x
FCF Yield	3.51%	3.66%	1.23%	3.53%	3.21%	1.65%	3.02%	3.79%
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%	0.77%	0.95%
EPS ²	14.34	14.13	19.89	19.24	24.71	38.45	52.05	68.07
Distribution rate	38.4%	41%	30.7%	33.3%	30.4%	23.5%	22.1%	20.9%
Net sales ¹	18,611	21,173	27,558	28,263	32,667	42,820	54,467	64,874
EBITDA ¹	7,007	7,084	9,782	9,941	12,327	18,823	24,881	31,301
EBIT ¹	6,536	6,501	9,042	9,023	11,301	16,963	23,112	28,889
Net income ¹	5,883	5,624	7,839	7,572	9,393	14,722	19,428	24,285
Net Debt ¹	-3,515	-3,862	-2,379	-9,064	-10,613	-13,952	-21,525	-32,704
Reference price ²	706.70	503.80	681.70	678.70	921.40	1,497.60	1,497.60	1,497.60
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.	38.94x	13.11x	29.82x	0.6%	668B
LAM RESEARCH CORPORATION	33.55x	11.18x	27.48x	0.36%	395B
TOKYO ELECTRON LIMITED	31.44x	7.06x	21.83x	1.55%	159B
ASE TECHNOLOGY HOLDING CO., LTD.	34.39x	3.7x	17.1x	1.51%	89.33B
ENTEGRIS, INC.	52.36x	6.94x	24.22x	0.28%	21.85B
LASERTEC CORPORATION	41.04x	13.2x	27.4x	0.92%	20.59B
SCREEN HOLDINGS CO., LTD.	20.88x	3.03x	13.02x	1.46%	16.03B
ONTO INNOVATION INC.	46.68x	8.56x	25.48x	-	13.66B
Average	37.41x	8.35x	23.29x	0.95%	173.01B
Weighted average by Cap.	36.36x	11.00x	27.05x	0.71%