Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
695.20 USD1,194.60 USD1,608.24 USD
+16.44%
1,194.60 USDCurrent price is 16.4% above the base model value.
A
TechnologySemiconductor Equipment & MaterialsNetherlands
ASML.US · ASML Holding N.V.
NMS · US · USD
Latest price1,390.97 USD
30D-5.18%
Vs. base value+182%
Research summary
ASML.US latest organized financial period shows revenue grew +15.58% YoY and net income grew +26.91% YoY. Current price is about 1,391 USD, while the model base case is about 494 USD; the current price sits +182% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue33B USD
Net income10B USD
Free cash flow11B USD
Operating cash flow13B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price1,390.97 USD
Base value493.55 USD
Vs. base+182%
Price date2026/04/28
346.62 USD493.55 USD609.89 USD
+182%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
483.92 USD777.79 USD1,010.45 USD
+78.84%
777.79 USDCurrent price is 78.8% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth18.0%
Current price implies roughly 18.0% annualized FCF growth.
18.0%Current price implies roughly 18.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
209.32 USD209.32 USD209.32 USD
+565%
209.32 USDCurrent price is 564.5% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 33B EUR | 10B EUR | 11B EUR | 24.71 |
| 2024/12/30 | Annual | 28B EUR | 8B EUR | 9B EUR | 19.24 |
| 2023/12/30 | Annual | 28B EUR | 8B EUR | 3B EUR | 20.59 |
| 2022/12/30 | Annual | 21B EUR | 6B EUR | 7B EUR | 16.07 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement