As of 2026-04-02, the Intrinsic Value of ASM International NV (ASM.AS) is 348.00 EUR. This ASM.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 673.60 EUR, the upside of ASM International NV is -48.30%.
The range of the Intrinsic Value is 219.60 - 1,070.18 EUR
Based on its market price of 673.60 EUR and our intrinsic valuation, ASM International NV (ASM.AS) is overvalued by 48.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 219.60 - 1,070.18 | 348.00 | -48.3% |
| DCF (Growth 10y) | 264.30 - 1,264.62 | 416.70 | -38.1% |
| DCF (EBITDA 5y) | 299.81 - 717.82 | 463.48 | -31.2% |
| DCF (EBITDA 10y) | 334.67 - 860.13 | 527.83 | -21.6% |
| Fair Value | 366.76 - 366.76 | 366.76 | -45.55% |
| P/E | 516.73 - 685.70 | 627.86 | -6.8% |
| EV/EBITDA | 264.62 - 639.94 | 483.67 | -28.2% |
| EPV | 135.39 - 230.02 | 182.71 | -72.9% |
| DDM - Stable | 132.32 - 958.77 | 545.54 | -19.0% |
| DDM - Multi | 182.52 - 1,058.17 | 314.29 | -53.3% |
| Market Cap (mil) | 33,228.69 |
| Beta | 1.98 |
| Outstanding shares (mil) | 49.33 |
| Enterprise Value (mil) | 32,279.69 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.57% |
| Cost of Debt | 5.00% |
| WACC | 7.57% |