Valuation ASML Holding N.V.

Equities

Market Closed - Euronext Amsterdam Other stock markets 16:55:00 22/04/2026 BST			5-day change	1st Jan Change
1,249.80 ^EUR	+1.03%		-2.68%	+35.64%

04-22	JPMorgan hires two top technology bankers from Bank of America, memo says	RE
04-22	TSMC shows smaller, faster chips without a pricey new tool from ASML	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	287,256	200,985	268,992	266,748	355,841	481,011	-	-
Change	-	-30.03%	33.84%	-0.83%	33.4%	35.18%	-	-
Enterprise Value (EV) ¹	283,740	197,123	266,613	257,684	345,228	470,814	464,935	457,434
Change	-	-30.53%	35.25%	-3.35%	33.97%	36.38%	-1.25%	-1.61%
P/E ratio	49.3x	35.7x	34.3x	35.3x	37.3x	39.9x	30.4x	26.4x
PBR	28.6x	22.7x	20x	14.5x	18.2x	21.1x	15.7x	12x
PEG	-	-24.38x	0.8x	-10.8x	1.3x	1.5x	1x	1.8x
Capitalization / Revenue	15.4x	9.49x	9.76x	9.44x	10.9x	12.4x	10.3x	9.4x
EV / Revenue	15.2x	9.31x	9.67x	9.12x	10.6x	12.1x	9.95x	8.94x
EV / EBITDA	40.5x	27.8x	27.3x	25.9x	28x	30.8x	23.4x	20.6x
EV / EBIT	43.4x	30.3x	29.5x	28.6x	30.5x	33.4x	25.2x	22.1x
EV / FCF	28.5x	27.4x	81.1x	28.3x	31.1x	67.8x	35.3x	28.8x
FCF Yield	3.51%	3.66%	1.23%	3.53%	3.21%	1.47%	2.83%	3.48%
Dividend per Share ²	5.5	5.8	6.1	6.4	7.5	8.6	10.48	11.83
Rate of return	0.78%	1.15%	0.89%	0.94%	0.81%	0.69%	0.84%	0.95%
EPS ²	14.34	14.13	19.89	19.24	24.71	31.34	41.15	47.27
Distribution rate	38.4%	41%	30.7%	33.3%	30.4%	27.4%	25.5%	25%
Net sales ¹	18,611	21,173	27,558	28,263	32,667	38,822	46,726	51,148
EBITDA ¹	7,007	7,084	9,782	9,941	12,327	15,302	19,846	22,208
EBIT ¹	6,536	6,501	9,042	9,023	11,301	14,099	18,419	20,742
Net income ¹	5,883	5,624	7,839	7,572	9,393	11,967	15,487	17,251
Net Debt ¹	-3,515	-3,862	-2,379	-9,064	-10,613	-10,197	-16,076	-23,577
Reference price ²	706.70	503.80	681.70	678.70	921.40	1,249.80	1,249.80	1,249.80
Nbr of stocks (in thousands)	406,474	398,937	394,590	393,028	386,196	384,870	-	-
Announcement Date	19/01/22	25/01/23	24/01/24	29/01/25	28/01/26	-	-	-

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.	39.48x	12x	30.45x	0.7%	560B
LAM RESEARCH CORPORATION	48.64x	14.27x	39.52x	0.4%	323B
TOKYO ELECTRON LIMITED	37.89x	8.38x	29.88x	1.31%	131B
ASE TECHNOLOGY HOLDING CO., LTD.	32.03x	3.08x	13.8x	1.63%	65.57B
LASERTEC CORPORATION	52.09x	16.96x	35.08x	0.73%	25.03B
ENTEGRIS, INC.	64.41x	7.41x	26.63x	0.27%	22.35B
AMKOR TECHNOLOGY, INC.	40.27x	2.47x	14.22x	0.5%	17.4B
ONTO INNOVATION INC.	52.9x	10.08x	31.04x	-	14.43B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	79.4x	24.26x	60.82x	0.32%	13.65B
SCREEN HOLDINGS CO., LTD.	23.05x	2.94x	13.67x	1.31%	12.69B
Average	47.01x	10.19x	29.51x	0.8%	118.39B
Weighted average by Cap.	42.58x	11.62x	31.90x	0.73%