Valuation ASML Holding N.V. Lima

Stocks

Real-time Estimate Cboe BZX Other stock markets 07:54:55 2026-07-06 EDT			5-day change	1st Jan Change
1,847.75 ^USD	-7.01%		+14.33%	+93.10%

07:08am	SK Hynix Trims Fundraising Target for U.S. Listing to $28 Billion	DJ
06:53am	ASML : Bernstein remains its Buy rating	ZD

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	628,923	-	-
Change	-	-30.03%	33.84%	-0.83%	33.4%	76.74%	-	-
Enterprise Value (EV) ¹	283,740	197,123	266,613	257,684	345,228	617,999	610,467	602,234
Change	-	-30.53%	35.25%	-3.35%	33.97%	79.01%	-1.22%	-1.35%
P/E	49.3x	35.7x	34.3x	35.3x	37.3x	51.6x	37.5x	30.3x
PBR	28.6x	22.7x	20x	14.5x	18.2x	27.3x	19.9x	14.6x
PEG	-	-24.38x	0.8x	-10.8x	1.3x	1.8x	1x	1.3x
Capitalization / Revenue	15.4x	9.49x	9.76x	9.44x	10.9x	16x	12.8x	11.3x
EV / Revenue	15.2x	9.31x	9.67x	9.12x	10.6x	15.7x	12.5x	10.8x
EV / EBITDA	40.5x	27.8x	27.3x	25.9x	28x	40x	29.2x	24.7x
EV / EBIT	43.4x	30.3x	29.5x	28.6x	30.5x	43.1x	31.2x	25.7x
EV / FCF	28.5x	27.4x	81.1x	28.3x	31.1x	91.8x	43.5x	34.4x
FCF Yield	3.51%	3.66%	1.23%	3.53%	3.21%	1.09%	2.3%	2.91%
Dividend per Share ²	5.5	5.8	6.1	6.4	7.5	8.768	10.8	12.87
Rate of return	0.78%	1.15%	0.89%	0.94%	0.81%	0.54%	0.66%	0.79%
EPS ²	14.34	14.13	19.89	19.24	24.71	31.69	43.57	54.01
Distribution rate	38.4%	41%	30.7%	33.3%	30.4%	27.7%	24.8%	23.8%
Net sales ¹	18,611	21,173	27,558	28,263	32,667	39,277	48,963	55,648
EBITDA ¹	7,007	7,084	9,782	9,941	12,327	15,440	20,927	24,364
EBIT ¹	6,536	6,501	9,042	9,023	11,301	14,336	19,548	23,400
Net income ¹	5,883	5,624	7,839	7,572	9,393	12,228	16,506	19,825
Net Debt ¹	-3,515	-3,862	-2,379	-9,064	-10,613	-10,924	-18,455	-26,689
Reference price ²	706.70	503.80	681.70	678.70	921.40	1,634.40	1,634.40	1,634.40
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LAM RESEARCH CORPORATION	62.64x	18.9x	50.59x	0.29%	439B
TOKYO ELECTRON LIMITED	46.1x	10.13x	31.89x	1.08%	206B
ASE TECHNOLOGY HOLDING CO., LTD.	40.14x	4.11x	18.77x	1.26%	93.65B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	189.13x	56.12x	144.34x	0.13%	31.4B
LASERTEC CORPORATION	56.39x	18.16x	37.74x	0.68%	26.48B
ENTEGRIS, INC.	56.8x	7.35x	26.02x	0.28%	22.37B
SCREEN HOLDINGS CO., LTD.	30.76x	4.64x	19.63x	0.99%	22.21B
AMKOR TECHNOLOGY, INC.	33.32x	2.43x	13.26x	0.49%	17.26B
ONTO INNOVATION INC.	59.22x	10.8x	34.37x	-	15.3B
Average	63.83x	14.74x	41.84x	0.65%	97.16B
Weighted average by Cap.	59.08x	15.44x	43.31x	0.61%