Valuation ASML Holding N.V.

Stocks

Market Closed - Euronext Amsterdam Other stock markets 09:25:00 21/07/2026 pm IST			5-day change	1st Jan Change
1,593.40 ^EUR	+4.77%		+2.42%	+72.93%

21/07	Sentiment on Europe's stock markets brightens	RE
21/07	Advanced chipmaking tool arrives at New York state innovation hub	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,87,256	2,00,985	2,68,992	2,66,748	3,55,841	6,11,948	-	-
Change	-	-30.03%	33.84%	-0.83%	33.4%	71.97%	-	-
Enterprise Value (EV) ¹	2,83,740	1,97,123	2,66,613	2,57,684	3,45,228	5,98,423	5,90,764	5,79,665
Change	-	-30.53%	35.25%	-3.35%	33.97%	73.34%	-1.28%	-1.88%
P/E	49.3x	35.7x	34.3x	35.3x	37.3x	41.7x	31.1x	24.3x
PBR	28.6x	22.7x	20x	14.5x	18.2x	23.8x	17.4x	12.7x
PEG	-	-24.38x	0.8x	-10.8x	1.3x	0.8x	0.9x	0.9x
Capitalization / Revenue	15.4x	9.49x	9.76x	9.44x	10.9x	14.2x	11.4x	9.55x
EV / Revenue	15.2x	9.31x	9.67x	9.12x	10.6x	13.9x	11x	9.04x
EV / EBITDA	40.5x	27.8x	27.3x	25.9x	28x	32.6x	24.4x	19.3x
EV / EBIT	43.4x	30.3x	29.5x	28.6x	30.5x	35.1x	25.7x	20.4x
EV / FCF	28.5x	27.4x	81.1x	28.3x	31.1x	64.8x	34.6x	27.6x
FCF Yield	3.51%	3.66%	1.23%	3.53%	3.21%	1.54%	2.89%	3.62%
Dividend per Share ²	5.5	5.8	6.1	6.4	7.5	9.137	11.73	14.33
Rate of return	0.78%	1.15%	0.89%	0.94%	0.81%	0.57%	0.74%	0.9%
EPS ²	14.34	14.13	19.89	19.24	24.71	38.19	51.31	65.58
Distribution rate	38.4%	41%	30.7%	33.3%	30.4%	23.9%	22.9%	21.8%
Net sales ¹	18,611	21,173	27,558	28,263	32,667	42,963	53,843	64,100
EBITDA ¹	7,007	7,084	9,782	9,941	12,327	18,362	24,243	30,060
EBIT ¹	6,536	6,501	9,042	9,023	11,301	17,054	22,979	28,481
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	-13,524	-21,184	-32,283
Reference price ²	706.70	503.80	681.70	678.70	921.40	1,593.40	1,593.40	1,593.40
Nbr of stocks (in thousands)	4,06,474	3,98,937	3,94,590	3,93,028	3,86,196	3,84,052	-	-
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.	39.82x	13.28x	31.07x	0.6%	67TCr
LAM RESEARCH CORPORATION	54.65x	16.48x	44.11x	0.34%	38TCr
TOKYO ELECTRON LIMITED	40.74x	8.97x	28.09x	1.22%	18TCr
ASE TECHNOLOGY HOLDING CO., LTD.	34.92x	3.63x	16.53x	1.49%	8.11TCr
LASERTEC CORPORATION	49.65x	15.9x	33.02x	0.77%	2.31TCr
ENTEGRIS, INC.	51.82x	6.77x	23.92x	0.3%	2.04TCr
SCREEN HOLDINGS CO., LTD.	26.61x	4.01x	16.87x	1.14%	1.92TCr
AMKOR TECHNOLOGY, INC.	29.92x	2.2x	12.01x	0.54%	1.55TCr
ONTO INNOVATION INC.	53.63x	9.73x	30.95x	-	1.39TCr
FORMFACTOR, INC.	58.41x	-	-	-.--%	820.94Cr
Average	44.02x	9.00x	26.28x	0.71%	14.13TCr
Weighted average by Cap.	43.97x	12.70x	32.93x	0.66%