ASM.AS
ASM International NV
Price:  
519 
EUR
Volume:  
186,037
Netherlands | Semiconductors & Semiconductor Equipment

ASM.AS Intrinsic Value

-41.1 %
Upside

What is the intrinsic value of ASM.AS?

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.

Is ASM.AS undervalued or overvalued?

Based on its market price of 519.00 EUR and our intrinsic valuation, ASM International NV (ASM.AS) is overvalued by 41.1%.

519.00 EUR
Stock Price
305.93 EUR
Intrinsic Value
Intrinsic Value Details

ASM.AS Intrinsic Value - Valuation Summary

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%

ASM.AS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)25,602
Beta1.91
Outstanding shares (mil)49
Enterprise Value (mil)24,711
Market risk premium5.6%
Cost of Equity8.05%
Cost of Debt5%
WACC8.1%