Valuation ASML Holding N.V. Borsa Italiana

Stocks

Real-time Estimate Tradegate 14:57:07 21/08/2026 +03			5-day change	1st Jan Change
1,510.70 ^EUR	+0.53%		-6.65%	+63.74%

08-19	Bonds, Chip Stocks Steady Ahead of Fed Meeting Minutes	DJ
08-18	Global Bond Rout Deepens as Oil Holds Above $90	DJ

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	578,151	-	-
Change	-	-30.03%	33.84%	-0.83%	33.4%	62.47%	-	-
Enterprise Value (EV) ¹	283,740	197,123	266,613	257,684	345,228	564,627	556,377	544,724
Change	-	-30.53%	35.25%	-3.35%	33.97%	63.55%	-1.46%	-2.09%
P/E	49.3x	35.7x	34.3x	35.3x	37.3x	39.4x	29.1x	22.6x
PBR	28.6x	22.7x	20x	14.5x	18.2x	22.5x	16.4x	12x
PEG	-	-24.38x	0.8x	-10.8x	1.3x	0.7x	0.8x	0.8x
Capitalization / Revenue	15.4x	9.49x	9.76x	9.44x	10.9x	13.4x	10.6x	8.88x
EV / Revenue	15.2x	9.31x	9.67x	9.12x	10.6x	13.1x	10.2x	8.37x
EV / EBITDA	40.5x	27.8x	27.3x	25.9x	28x	30.2x	22.5x	17.6x
EV / EBIT	43.4x	30.3x	29.5x	28.6x	30.5x	32.8x	23.9x	18.7x
EV / FCF	28.5x	27.4x	81.1x	28.3x	31.1x	60.7x	32.2x	25.6x
FCF Yield	3.51%	3.66%	1.23%	3.53%	3.21%	1.65%	3.1%	3.91%
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%	0.6%	0.77%	0.95%
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	1,505.40	1,505.40	1,505.40
Nbr of stocks (in thousands)	406,474	398,937	394,590	393,028	386,196	384,052	-	-
Announcement Date	1/19/22 A	1/25/23 A	1/24/24 A	1/29/25 A	1/28/26 A	-	-	-

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.	39.35x	13.07x	30.2x	0.6%	675B
LAM RESEARCH CORPORATION	33.03x	11x	27.25x	0.37%	389B
TOKYO ELECTRON LIMITED	32.29x	7.14x	22.2x	1.52%	155B
ASE TECHNOLOGY HOLDING CO., LTD.	31.66x	3.44x	15.81x	1.67%	81.23B
ENTEGRIS, INC.	52.95x	7.01x	24.46x	0.28%	22.1B
LASERTEC CORPORATION	40.64x	13.06x	27.12x	0.93%	19.72B
SCREEN HOLDINGS CO., LTD.	21.01x	3.05x	13.04x	1.45%	15.58B
ONTO INNOVATION INC.	50.11x	9.26x	27.55x	-	14.67B
AMKOR TECHNOLOGY, INC.	19.95x	1.79x	8.82x	0.66%	12.64B
Average	35.66x	7.65x	21.83x	0.93%	153.83B
Weighted average by Cap.	36.30x	10.91x	27.08x	0.71%