As of 2025-07-03, the Intrinsic Value of ASM International NV (ASM.AS) is 305.93 EUR. This ASM.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 519.00 EUR, the upside of ASM International NV is -41.1%.
The range of the Intrinsic Value is 196.84 - 854.39 EUR.
Based on its market price of 519.00 EUR and our intrinsic valuation, ASM International NV (ASM.AS) is overvalued by 41.1%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 196.84 - 854.39 | 305.93 | -41.1% | |
DCF (Growth Exit 10Y) | 254.62 - 1,102.84 | 396.49 | -23.6% | |
DCF (EBITDA Exit 5Y) | 222.04 - 344.33 | 276.16 | -46.8% | |
DCF (EBITDA Exit 10Y) | 263.47 - 443.11 | 338.91 | -34.7% | |
Peter Lynch Fair Value | 241.63 - 241.63 | 241.63 | -53.44% | |
P/E Multiples | 245.95 - 416.72 | 316.94 | -38.9% | |
EV/EBITDA Multiples | 178.19 - 288.01 | 243.72 | -53.0% | |
Earnings Power Value | 120.6 - 190.86 | 155.73 | -70.0% | |
Dividend Discount Model - Stable | 89.79 - 581.5 | 335.64 | -35.3% | |
Dividend Discount Model - Multi Stages | 209.65 - 1,059.59 | 350.41 | -32.5% |
Market Cap (mil) | 25,602 |
Beta | 1.91 |
Outstanding shares (mil) | 49 |
Enterprise Value (mil) | 24,711 |
Market risk premium | 5.6% |
Cost of Equity | 8.05% |
Cost of Debt | 5% |
WACC | 8.1% |