Valuation ASML Holding N.V. Borsa Italiana

Stocks

End-of-day quote Borsa Italiana 20/08/2026			5-day change	1st Jan Change
1,502.80 ^EUR	-0.37%		-7.33%	+63.74%

08-24	Kempen Boosts ASML's PT, Affirms Neutral Rating	MT
08-19	Bonds, Chip Stocks Steady Ahead of Fed Meeting Minutes	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	572,160	-	-
Change	-	-30.03%	33.84%	-0.83%	33.4%	60.79%	-	-
Enterprise Value (EV) ¹	283,740	197,123	266,613	257,684	345,228	558,460	550,138	538,363
Change	-	-30.53%	35.25%	-3.35%	33.97%	61.77%	-1.49%	-2.14%
P/E	49.3x	35.7x	34.3x	35.3x	37.3x	39.3x	28.9x	22.4x
PBR	28.6x	22.7x	20x	14.5x	18.2x	22.3x	16.3x	11.9x
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	13.2x	10.5x	8.77x
EV / Revenue	15.2x	9.31x	9.67x	9.12x	10.6x	12.9x	10.1x	8.25x
EV / EBITDA	40.5x	27.8x	27.3x	25.9x	28x	29.7x	22.1x	17.3x
EV / EBIT	43.4x	30.3x	29.5x	28.6x	30.5x	32.3x	23.5x	18.5x
EV / FCF	28.5x	27.4x	81.1x	28.3x	31.1x	60.8x	32.2x	25.5x
FCF Yield	3.51%	3.66%	1.23%	3.53%	3.21%	1.64%	3.11%	3.92%
Dividend per Share ²	5.5	5.8	6.1	6.4	7.5	9.039	11.52	14.23
Rate of return	0.78%	1.15%	0.89%	0.94%	0.81%	0.61%	0.77%	0.95%
EPS ²	14.34	14.13	19.89	19.24	24.71	37.88	51.52	66.46
Distribution rate	38.4%	41%	30.7%	33.3%	30.4%	23.9%	22.4%	21.4%
Net sales ¹	18,611	21,173	27,558	28,263	32,667	43,312	54,440	65,222
EBITDA ¹	7,007	7,084	9,782	9,941	12,327	18,822	24,876	31,049
EBIT ¹	6,536	6,501	9,042	9,023	11,301	17,298	23,375	29,172
Net income ¹	5,883	5,624	7,839	7,572	9,393	14,722	19,420	24,097
Net Debt ¹	-3,515	-3,862	-2,379	-9,064	-10,613	-13,700	-22,022	-33,797
Reference price ²	706.70	503.80	681.70	678.70	921.40	1,489.80	1,489.80	1,489.80
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.	39.76x	13.04x	30x	0.6%	675B
LAM RESEARCH CORPORATION	33.4x	11.12x	27.56x	0.37%	393B
TOKYO ELECTRON LIMITED	32.37x	7.17x	22.26x	1.52%	155B
ASE TECHNOLOGY HOLDING CO., LTD.	31.49x	3.42x	15.74x	1.68%	81.07B
ENTEGRIS, INC.	52.59x	6.97x	24.32x	0.28%	21.95B
LASERTEC CORPORATION	40.86x	13.14x	27.27x	0.92%	19.8B
SCREEN HOLDINGS CO., LTD.	20.8x	3.02x	12.91x	1.46%	15.43B
ONTO INNOVATION INC.	49.19x	9.07x	26.99x	-	14.39B
AMKOR TECHNOLOGY, INC.	19.71x	1.77x	8.73x	0.66%	12.49B
Average	35.57x	7.64x	21.75x	0.94%	154.28B
Weighted average by Cap.	36.58x	10.93x	27.07x	0.71%