As of 2025-06-29, the Intrinsic Value of ASML Holding NV (ASML.AS) is 409.07 EUR. This ASML.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 682.50 EUR, the upside of ASML Holding NV is -40.10%.
The range of the Intrinsic Value is 270.83 - 973.20 EUR
Based on its market price of 682.50 EUR and our intrinsic valuation, ASML Holding NV (ASML.AS) is overvalued by 40.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 270.83 - 973.20 | 409.07 | -40.1% |
| DCF (Growth 10y) | 349.43 - 1,257.13 | 529.45 | -22.4% |
| DCF (EBITDA 5y) | 251.04 - 475.63 | 366.87 | -46.2% |
| DCF (EBITDA 10y) | 313.76 - 610.04 | 452.79 | -33.7% |
| Fair Value | 480.64 - 480.64 | 480.64 | -29.58% |
| P/E | 349.23 - 599.07 | 434.43 | -36.3% |
| EV/EBITDA | 168.08 - 530.38 | 328.71 | -51.8% |
| EPV | 173.97 - 279.93 | 226.95 | -66.7% |
| DDM - Stable | 164.32 - 856.51 | 510.41 | -25.2% |
| DDM - Multi | 246.85 - 1,003.77 | 396.59 | -41.9% |
| Market Cap (mil) | 268,788.97 |
| Beta | 1.94 |
| Outstanding shares (mil) | 393.83 |
| Enterprise Value (mil) | 261,046.67 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.11% |
| Cost of Debt | 4.25% |
| WACC | 8.02% |