investorscraft@gmail.com

Intrinsic Value of ASML Holding N.V. (ASML)

Previous Close$761.00
Intrinsic Value
Upside potential
Previous Close
$761.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

ASML 2024 Annual Report, Investor Presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount