Valuation ASML Holding N.V.

Equities

Market Closed - Euronext Amsterdam Other stock markets 10:25:00 17/02/2026 pm IST			5-day change	1st Jan Change
1,199.20 ^EUR	+0.35%		+0.52%	+30.15%

17/02	France's AI company Mistral buys cloud service startup Koyeb	RE
16/02	Tellus Midas Rises 0.9 Percent in January – Positive Outlook for 2026 Stock Market	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,63,263	2,87,256	2,00,985	2,68,992	2,66,748	4,62,949	4,62,949	-
Change	-	75.95%	-30.03%	33.84%	-0.83%	73.55%	0%	-
Enterprise Value (EV) ¹	1,60,574	2,83,740	1,97,123	2,66,613	2,57,684	3,45,228	4,52,339	4,48,089
Change	-	76.7%	-30.53%	35.25%	-3.35%	33.97%	-0.83%	-0.94%
P/E ratio	46.9x	49.3x	35.7x	34.3x	35.3x	37.3x	40.5x	31.6x
PBR	12x	28.6x	22.7x	20x	14.5x	18.2x	19.3x	15.2x
PEG	-	0.7x	-24.38x	0.8x	-10.8x	1.3x	2.1x	1.1x
Capitalization / Revenue	11.7x	15.4x	9.49x	9.76x	9.44x	10.9x	12.4x	10.6x
EV / Revenue	11.5x	15.2x	9.31x	9.67x	9.12x	10.6x	12.2x	10.2x
EV / EBITDA	35.4x	40.5x	27.8x	27.3x	25.9x	28x	31.2x	24.3x
EV / EBIT	39.6x	43.4x	30.3x	29.5x	28.6x	30.5x	33.9x	26.4x
EV / FCF	43.8x	28.5x	27.4x	81.1x	28.3x	31.1x	53.3x	37x
FCF Yield	2.28%	3.51%	3.66%	1.23%	3.53%	3.21%	1.88%	2.7%
Dividend per Share ²	2.75	5.5	5.8	6.1	6.4	7.5	8.349	9.935
Rate of return	0.69%	0.78%	1.15%	0.89%	0.94%	0.81%	0.7%	0.83%
EPS ²	8.48	14.34	14.13	19.89	19.24	24.71	29.6	37.9
Distribution rate	32.4%	38.4%	41%	30.7%	33.3%	30.4%	28.2%	26.2%
Net sales ¹	13,978	18,611	21,173	27,558	28,263	32,667	37,215	43,750
EBITDA ¹	4,542	7,007	7,084	9,782	9,941	12,327	14,501	18,468
EBIT ¹	4,052	6,536	6,501	9,042	9,023	11,301	13,348	17,004
Net income ¹	3,554	5,883	5,624	7,839	7,572	9,393	11,299	14,204
Net Debt ¹	-2,689	-3,515	-3,862	-2,379	-9,064	-10,613	-10,611	-14,860
Reference price ²	397.55	706.70	503.80	681.70	678.70	1,199.20	1,199.20	1,199.20
Nbr of stocks (in thousands)	4,10,673	4,06,474	3,98,937	3,94,590	3,93,028	3,86,049	3,86,049	-
Announcement Date	20/01/21	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.	47.99x	13.99x	36.84x	0.61%	55TCr
LAM RESEARCH CORPORATION	44.97x	13.05x	36.09x	0.44%	29TCr
TOKYO ELECTRON LIMITED	35.76x	7.65x	27x	1.39%	12TCr
ASE TECHNOLOGY HOLDING CO., LTD.	40.64x	2.72x	14.98x	1.57%	4.93TCr
ENTEGRIS, INC.	57.59x	6.73x	24.19x	0.31%	2TCr
LASERTEC CORPORATION	36.53x	11.61x	24.18x	1.05%	1.79TCr
SCREEN HOLDINGS CO., LTD.	22.89x	2.85x	13.52x	1.39%	1.28TCr
AMKOR TECHNOLOGY, INC.	37.73x	1.75x	10.76x	0.68%	1.17TCr
ONTO INNOVATION INC.	59.14x	10.13x	35.08x	-	1.08TCr
GUANGDONG DTECH TECHNOLOGY CO., LTD.	182.86x	32.3x	121.1x	-	1.07TCr
Average	56.61x	10.28x	34.37x	0.93%	10.98TCr
Weighted average by Cap.	46.48x	12.23x	34.36x	0.71%