Valuation ASML Holding N.V. Lima

Stocks

Real-time Estimate Cboe BZX Other stock markets 01:00:00 18/07/2026 BST			5-day change	1st Jan Change
1,767.30 ^USD	+2.39%		-1.99%	+67.74%

07-17	European Equities Mixed in Friday Trading; ASML to Give Staff One-Time Bonus	MT
07-17	ASML Confirms One-time Conditional Share Award to Employees Amid Continued Growth	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	590,362	-	-
Change	-	-30.03%	33.84%	-0.83%	33.4%	65.91%	-	-
Enterprise Value (EV) ¹	283,740	197,123	266,613	257,684	345,228	576,736	568,410	556,619
Change	-	-30.53%	35.25%	-3.35%	33.97%	67.06%	-1.44%	-2.07%
P/E	49.3x	35.7x	34.3x	35.3x	37.3x	40.2x	30.3x	23.6x
PBR	28.6x	22.7x	20x	14.5x	18.2x	23x	16.7x	12.2x
PEG	-	-24.38x	0.8x	-10.8x	1.3x	0.7x	0.9x	0.8x
Capitalization / Revenue	15.4x	9.49x	9.76x	9.44x	10.9x	13.7x	11x	9.24x
EV / Revenue	15.2x	9.31x	9.67x	9.12x	10.6x	13.4x	10.6x	8.72x
EV / EBITDA	40.5x	27.8x	27.3x	25.9x	28x	31.5x	23.5x	18.6x
EV / EBIT	43.4x	30.3x	29.5x	28.6x	30.5x	33.8x	25x	19.7x
EV / FCF	28.5x	27.4x	81.1x	28.3x	31.1x	62.5x	33.2x	26.5x
FCF Yield	3.51%	3.66%	1.23%	3.53%	3.21%	1.6%	3.01%	3.77%
Dividend per Share ²	5.5	5.8	6.1	6.4	7.5	9.112	11.68	14.13
Rate of return	0.78%	1.15%	0.89%	0.94%	0.81%	0.59%	0.76%	0.92%
EPS ²	14.34	14.13	19.89	19.24	24.71	38.19	50.73	65.17
Distribution rate	38.4%	41%	30.7%	33.3%	30.4%	23.9%	23%	21.7%
Net sales ¹	18,611	21,173	27,558	28,263	32,667	42,969	53,541	63,868
EBITDA ¹	7,007	7,084	9,782	9,941	12,327	18,313	24,145	29,849
EBIT ¹	6,536	6,501	9,042	9,023	11,301	17,047	22,753	28,287
Net income ¹	5,883	5,624	7,839	7,572	9,393	14,400	18,959	23,255
Net Debt ¹	-3,515	-3,862	-2,379	-9,064	-10,613	-13,625	-21,951	-33,743
Reference price ²	706.70	503.80	681.70	678.70	921.40	1,537.00	1,537.00	1,537.00
Nbr of stocks (in thousands)	406,474	398,937	394,590	393,028	386,196	384,100	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LAM RESEARCH CORPORATION	55.82x	16.84x	45.05x	0.33%	392B
TOKYO ELECTRON LIMITED	40.74x	8.97x	28.09x	1.22%	182B
ASE TECHNOLOGY HOLDING CO., LTD.	35.92x	3.73x	16.96x	1.45%	83.15B
LASERTEC CORPORATION	49.65x	15.9x	33.02x	0.77%	23.12B
SCREEN HOLDINGS CO., LTD.	26.61x	4.01x	16.87x	1.14%	19.23B
ENTEGRIS, INC.	53.73x	6.98x	24.69x	0.29%	21.16B
AMKOR TECHNOLOGY, INC.	30.11x	2.21x	12.07x	0.54%	15.6B
ONTO INNOVATION INC.	53.88x	9.77x	31.1x	-	13.92B
ASMPT LIMITED	40.55x	3.6x	22.5x	1.31%	8.63B
Average	43.00x	8.00x	25.59x	0.88%	84.32B
Weighted average by Cap.	48.30x	12.30x	35.06x	0.72%