investorscraft@gmail.com

Intrinsic ValueASML Holding N.V. (ASME.DE)

Previous Close1,215.20
Intrinsic Value
Upside potential
Previous Close
1,215.20

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 lithography systems, specializing in advanced equipment essential for producing memory and logic chips. The company's product portfolio includes extreme ultraviolet (EUV) and deep ultraviolet (DUV) lithography systems, which are critical for manufacturing cutting-edge semiconductor nodes. ASML also provides metrology, inspection, and computational lithography solutions, ensuring precision and yield optimization for chipmakers. Its dominance in EUV technology, where it holds a near-monopoly, positions it as an indispensable supplier to leading foundries and integrated device manufacturers. The company operates across key semiconductor hubs, including Taiwan, South Korea, and the U.S., reinforcing its pivotal role in the global semiconductor supply chain. ASML's innovation-driven approach and high barriers to entry in lithography technology solidify its competitive moat, making it a linchpin in enabling next-generation chip production for AI, IoT, and high-performance computing applications.

Revenue Profitability And Efficiency

ASML reported robust revenue of €28.3 billion in FY 2023, with net income reaching €7.6 billion, reflecting a strong 26.8% net margin. The company's operating cash flow of €11.2 billion underscores its ability to convert sales into cash efficiently, supported by high-margin EUV system sales. Capital expenditures of €2.1 billion indicate continued investment in capacity to meet sustained demand for advanced lithography solutions.

Earnings Power And Capital Efficiency

ASML's diluted EPS of €19.24 highlights its earnings strength, driven by pricing power and technological leadership. The company's capital efficiency is evident in its ability to generate substantial cash flows while maintaining a disciplined approach to R&D and capex, ensuring long-term growth without compromising profitability.

Balance Sheet And Financial Health

ASML maintains a solid balance sheet with €12.7 billion in cash and equivalents against €4.7 billion in total debt, providing ample liquidity. Its strong cash position supports ongoing investments and shareholder returns, while low leverage ensures financial flexibility amid cyclical industry dynamics.

Growth Trends And Dividend Policy

ASML has demonstrated consistent growth, fueled by secular demand for advanced semiconductors. The company's €6.40 dividend per share reflects a commitment to returning capital to shareholders, though its payout ratio remains conservative, prioritizing reinvestment for future expansion.

Valuation And Market Expectations

With a market cap of €252.7 billion, ASML trades at a premium, reflecting its critical role in semiconductor manufacturing and growth prospects. Investors price in sustained demand for EUV systems, though geopolitical risks and supply chain constraints remain key monitorables.

Strategic Advantages And Outlook

ASML's technological leadership, particularly in EUV lithography, provides a durable competitive edge. The company is well-positioned to benefit from long-term semiconductor industry growth, though execution risks and export controls warrant vigilance. Its innovation pipeline and customer partnerships underpin a positive outlook.

Sources

Company filings, Bloomberg

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