Valuation ASML Holding N.V. Lima

Stocks

End-of-day quote Lima Other stock markets 10/08/2026			5-day change	1st Jan Change
1,721.00 ^USD	0.00%		0.00%	+67.25%

07:08am	Strong semiconductor business: Jenoptik turns slightly more optimistic for the year	DP
08-11	ASML Holding N.V. : Bernstein reiterates 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	596,816	-	-
Change	-	-30.03%	33.84%	-0.83%	33.4%	67.72%	-	-
Enterprise Value (EV) ¹	283,740	197,123	266,613	257,684	345,228	583,292	575,042	563,389
Change	-	-30.53%	35.25%	-3.35%	33.97%	68.96%	-1.41%	-2.03%
P/E	49.3x	35.7x	34.3x	35.3x	37.3x	40.6x	30.1x	23.3x
PBR	28.6x	22.7x	20x	14.5x	18.2x	23.2x	16.9x	12.4x
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	13.8x	11x	9.17x
EV / Revenue	15.2x	9.31x	9.67x	9.12x	10.6x	13.5x	10.6x	8.66x
EV / EBITDA	40.5x	27.8x	27.3x	25.9x	28x	31.2x	23.2x	18.2x
EV / EBIT	43.4x	30.3x	29.5x	28.6x	30.5x	33.9x	24.7x	19.4x
EV / FCF	28.5x	27.4x	81.1x	28.3x	31.1x	62.8x	33.3x	26.5x
FCF Yield	3.51%	3.66%	1.23%	3.53%	3.21%	1.59%	3%	3.78%
Dividend per Share ²	5.5	5.8	6.1	6.4	7.5	9.081	11.6	14.33
Rate of return	0.78%	1.15%	0.89%	0.94%	0.81%	0.58%	0.75%	0.92%
EPS ²	14.34	14.13	19.89	19.24	24.71	38.26	51.7	66.69
Distribution rate	38.4%	41%	30.7%	33.3%	30.4%	23.7%	22.4%	21.5%
Net sales ¹	18,611	21,173	27,558	28,263	32,667	43,213	54,330	65,083
EBITDA ¹	7,007	7,084	9,782	9,941	12,327	18,695	24,741	30,913
EBIT ¹	6,536	6,501	9,042	9,023	11,301	17,219	23,288	29,076
Net income ¹	5,883	5,624	7,839	7,572	9,393	14,639	19,328	23,992
Net Debt ¹	-3,515	-3,862	-2,379	-9,064	-10,613	-13,524	-21,774	-33,427
Reference price ²	706.70	503.80	681.70	678.70	921.40	1,554.00	1,554.00	1,554.00
Nbr of stocks (in thousands)	406,474	398,937	394,590	393,028	386,196	384,052	-	-
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.	40.62x	13.5x	31.2x	0.58%	689B
LAM RESEARCH CORPORATION	33.12x	11.04x	27.33x	0.37%	390B
TOKYO ELECTRON LIMITED	34.03x	7.57x	23.43x	1.41%	162B
ASE TECHNOLOGY HOLDING CO., LTD.	33.75x	3.64x	16.75x	1.57%	85.79B
LASERTEC CORPORATION	46.06x	14.89x	30.9x	0.82%	22.28B
ENTEGRIS, INC.	54.99x	7.25x	25.3x	0.27%	22.95B
SCREEN HOLDINGS CO., LTD.	21.21x	3.08x	13.18x	1.43%	15.65B
ONTO INNOVATION INC.	53.62x	9.98x	30.86x	-	15.69B
AMKOR TECHNOLOGY, INC.	21.29x	1.9x	9.37x	0.62%	13.49B
Average	37.63x	8.09x	23.15x	0.88%	157.36B
Weighted average by Cap.	37.45x	11.20x	27.86x	0.69%