Valuation ASML Holding N.V. Borsa Italiana

Stocks

Real-time Estimate Tradegate 14:54:52 2026-09-07 EDT			5-day change	1st Jan Change
1,498.40 ^EUR	+2.15%		-1.75%	+59.82%

09:11am	Oil Higher on Hormuz Escalation, Weighing on Sentiment -- Update	DJ
06:19am	Strong leads from the US and Asia lift semiconductor stocks	DP

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	563,557	-	-
Change	-	-30.03%	33.84%	-0.83%	33.4%	58.37%	-	-
Enterprise Value (EV) ¹	283,740	197,123	266,613	257,684	345,228	549,606	542,032	530,853
Change	-	-30.53%	35.25%	-3.35%	33.97%	59.2%	-1.38%	-2.06%
P/E	49.3x	35.7x	34.3x	35.3x	37.3x	38.7x	28.5x	21.9x
PBR	28.6x	22.7x	20x	14.5x	18.2x	22x	16x	11.7x
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	13.2x	10.3x	8.69x
EV / Revenue	15.2x	9.31x	9.67x	9.12x	10.6x	12.8x	9.95x	8.19x
EV / EBITDA	40.5x	27.8x	27.3x	25.9x	28x	29.2x	21.8x	17x
EV / EBIT	43.4x	30.3x	29.5x	28.6x	30.5x	32.4x	23.5x	18.4x
EV / FCF	28.5x	27.4x	81.1x	28.3x	31.1x	59.5x	32.4x	25.8x
FCF Yield	3.51%	3.66%	1.23%	3.53%	3.21%	1.68%	3.09%	3.87%
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%	0.62%	0.79%	0.97%
EPS ²	14.34	14.13	19.89	19.24	24.71	37.88	51.54	66.98
Distribution rate	38.4%	41%	30.7%	33.3%	30.4%	23.9%	22.3%	21.2%
Net sales ¹	18,611	21,173	27,558	28,263	32,667	42,820	54,457	64,842
EBITDA ¹	7,007	7,084	9,782	9,941	12,327	18,823	24,902	31,258
EBIT ¹	6,536	6,501	9,042	9,023	11,301	16,963	23,107	28,869
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	1,467.40	1,467.40	1,467.40
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASML HOLDING N.V.	38.74x	12.84x	29.2x	0.62%	655B
LAM RESEARCH CORPORATION	32.71x	10.89x	26.99x	0.37%	385B
TOKYO ELECTRON LIMITED	31.38x	7.02x	21.74x	1.57%	155B
ASE TECHNOLOGY HOLDING CO., LTD.	31.59x	3.43x	15.83x	1.65%	81.73B
ENTEGRIS, INC.	50.79x	6.76x	23.58x	0.29%	21.2B
LASERTEC CORPORATION	38.6x	12.38x	25.7x	0.98%	19.06B
SCREEN HOLDINGS CO., LTD.	20.89x	3.04x	13.03x	1.46%	15.79B
ONTO INNOVATION INC.	44.94x	8.21x	24.42x	-	13.15B
Average	36.21x	8.07x	22.56x	0.99%	168.27B
Weighted average by Cap.	35.77x	10.77x	26.52x	0.73%