Previous Close | $761.00 |
Intrinsic Value | $2,589.91 |
Upside potential | +240% |
Data is not available at this time.
ASML Holding N.V. is a global leader in semiconductor manufacturing equipment, specializing in advanced lithography systems essential for producing cutting-edge microchips. The company operates in a highly concentrated industry, where its extreme ultraviolet (EUV) and deep ultraviolet (DUV) lithography machines are critical for chipmakers like TSMC, Samsung, and Intel. ASML’s revenue model is driven by system sales, service contracts, and recurring revenue from installed base upgrades, creating a stable income stream. Its dominance in EUV technology, which enables smaller and more powerful chips, positions ASML as a linchpin in the semiconductor supply chain. The company benefits from high barriers to entry due to the complexity of its technology and strong intellectual property protections. ASML’s market position is further reinforced by long-term customer relationships and its pivotal role in enabling next-generation chip production, making it indispensable in the tech ecosystem.
ASML reported robust revenue of €28.3 billion for FY 2024, reflecting strong demand for its lithography systems. Net income reached €7.6 billion, with diluted EPS of €19.24, underscoring high profitability. Operating cash flow of €11.2 billion highlights efficient operations, while capital expenditures of €2.1 billion indicate ongoing investments in capacity and R&D to meet future demand. The company’s margins remain industry-leading due to its technological edge and pricing power.
ASML demonstrates exceptional earnings power, driven by its monopoly-like position in EUV lithography. The company’s capital efficiency is evident in its high return on invested capital (ROIC), supported by premium pricing and recurring service revenue. Strong operating cash flow generation enables reinvestment in innovation while maintaining financial flexibility, ensuring sustained competitive advantage in a capital-intensive industry.
ASML maintains a solid balance sheet with €12.7 billion in cash and equivalents, providing ample liquidity. Total debt of €4.7 billion is manageable relative to its cash position and earnings capacity. The company’s financial health is robust, with low leverage and sufficient resources to fund growth initiatives, including R&D and capacity expansion, without straining its financial stability.
ASML’s growth is underpinned by secular demand for advanced semiconductors, with revenue and earnings showing consistent upward trends. The company’s dividend policy reflects its commitment to shareholder returns, with a dividend per share of €6.23 in FY 2024. While reinvestment remains a priority, ASML balances growth with disciplined capital returns, aligning with its long-term strategic objectives.
ASML’s valuation reflects its critical role in the semiconductor industry and its growth prospects. Market expectations are high, given its technological leadership and the anticipated expansion of EUV adoption. The stock trades at a premium, justified by its unique position and the scarcity of alternatives in advanced lithography, with investors pricing in sustained demand for its systems.
ASML’s strategic advantages include its unrivaled EUV technology, deep customer relationships, and high barriers to entry. The outlook remains positive, driven by continued demand for advanced chips and ASML’s capacity to innovate. Challenges include geopolitical risks and supply chain complexities, but the company’s strong market position and financial resilience position it well for long-term success.
ASML 2024 Annual Report, Investor Presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |