Valuation ASML Holding N.V.

Equities

Market Closed - Euronext Amsterdam Other stock markets 16:55:00 04/12/2025 GMT			5-day change	1st Jan Change
957.30 ^EUR	-0.63%		+5.28%	+41.05%

12-04	Applied Materials: the next wave on equipment suppliers
12-02	Mistral launches a new generation of AI models to take on the world's giants

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	163,263	287,256	200,985	268,992	266,748	370,736	-	-
Change	-	75.95%	-30.03%	33.84%	-0.83%	38.98%	-	-
Enterprise Value (EV) ¹	160,574	283,740	197,123	266,613	257,684	364,080	362,467	359,906
Change	-	76.7%	-30.53%	35.25%	-3.35%	41.29%	-0.44%	-0.71%
P/E ratio	46.9x	49.3x	35.7x	34.3x	35.3x	38.7x	36.8x	30x
PBR	12x	28.6x	22.7x	20x	14.5x	18.8x	16.1x	13.1x
PEG	-	0.7x	-24.38x	0.8x	-10.8x	1.4x	6.98x	1.3x
Capitalization / Revenue	11.7x	15.4x	9.49x	9.76x	9.44x	11.4x	10.8x	9.49x
EV / Revenue	11.5x	15.2x	9.31x	9.67x	9.12x	11.2x	10.6x	9.21x
EV / EBITDA	35.4x	40.5x	27.8x	27.3x	25.9x	29.6x	28.2x	23.2x
EV / EBIT	39.6x	43.4x	30.3x	29.5x	28.6x	32.4x	30.8x	25.2x
EV / FCF	43.8x	28.5x	27.4x	81.1x	28.3x	73.2x	41x	32.8x
FCF Yield	2.28%	3.51%	3.66%	1.23%	3.53%	1.37%	2.44%	3.05%
Dividend per Share ²	2.75	5.5	5.8	6.1	6.4	7.25	8.013	9.192
Rate of return	0.69%	0.78%	1.15%	0.89%	0.94%	0.76%	0.84%	0.96%
EPS ²	8.48	14.34	14.13	19.89	19.24	24.73	26.03	31.89
Distribution rate	32.4%	38.4%	41%	30.7%	33.3%	29.3%	30.8%	28.8%
Net sales ¹	13,978	18,611	21,173	27,558	28,263	32,457	34,292	39,057
EBITDA ¹	4,542	7,007	7,084	9,782	9,941	12,280	12,843	15,484
EBIT ¹	4,052	6,536	6,501	9,042	9,023	11,249	11,764	14,305
Net income ¹	3,554	5,883	5,624	7,839	7,572	9,589	9,992	12,132
Net Debt ¹	-2,689	-3,515	-3,862	-2,379	-9,064	-6,656	-8,269	-10,830
Reference price ²	397.55	706.70	503.80	681.70	678.70	957.30	957.30	957.30
Nbr of stocks (in thousands)	410,673	406,474	398,937	394,590	393,028	387,273	-	-
Announcement Date	20/01/21	19/01/22	25/01/23	24/01/24	29/01/25	-	-	-

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.	38.96x	11.29x	29.84x	0.75%	435B
LAM RESEARCH CORPORATION	33.36x	9.3x	26.17x	0.65%	201B
TOKYO ELECTRON LIMITED	30.52x	6.01x	20.55x	1.68%	96.93B
ASE TECHNOLOGY HOLDING CO., LTD.	26.31x	1.86x	10.3x	2.44%	31.94B
LASERTEC CORPORATION	38.97x	12.12x	24.8x	1.05%	17.56B
ENTEGRIS, INC.	55.55x	5.17x	18.72x	0.46%	13.08B
AMKOR TECHNOLOGY, INC.	35.1x	1.62x	9.89x	0.82%	10.86B
SCREEN HOLDINGS CO., LTD.	15.19x	1.82x	8.39x	2.05%	8.56B
ONTO INNOVATION INC.	43.19x	7.21x	24.66x	-	7.85B
ZHEJIANG JINGSHENG MECHANICAL & ELECTRICAL CO., LTD.	36.23x	3.37x	19.53x	0.57%	6.56B
Average	35.34x	5.98x	19.29x	1.16%	82.92B
Weighted average by Cap.	36.12x	9.42x	26.22x	0.92%