Stocks/ASML.AS

ASML.AS

ASML Holding N.V.
Technology·Semiconductors
$1,384.80
$533.7B market cap
Claude Rating
6/10SLIGHT BUY
Revenue
$33.7B
Free Cash Flow
$9.0B
Rev Growth
+13.2%
FCF Margin
26.6%
P/FCF
59.6x
EV/FCF
59.0x
Fwd EV/EBITDA
34.0x
Fair Value
$780.00
Upside
-43.7%

ASML Holding N.V. develops, produces, markets, sells, and services advanced semiconductor equipment systems consisting of lithography, metrology, and inspection related systems for memory and logic chipmakers. The company provides extreme ultraviolet lithography systems; and deep ultraviolet lithography systems comprising immersion and dry lithography solutions to manufacture various range of semiconductor nodes and technologies. It also offers metrology and inspection systems, including YieldSt

2-Year Price History

$1409.00+49.2%
$600$800$1.0k$1.2k$1.4kvolJun 24Oct 24Jan 25May 25Sep 25Jan 26May 26

Quarterly Financials & Projections

Quarterly Waterfall (EUR M)
PeriodRevEBITDAOpInNIOCFFCFCapExCashDebtSharesROICIntCovEV/EBITDA
Est2028-Q110,5004,253--3,255---315.0-577.534,367----------
Est2027-Q413,5005,738--4,455--11,475-607.534,682----------
Est2027-Q310,8004,374--3,348--1,296-540.023,207----------
Est2027-Q210,2004,080--3,111--1,020-530.421,911----------
Est2027-Q19,5003,753--2,850---475.0-522.520,891----------
Est2026-Q411,8004,838--3,717--11,210-531.021,366----------
Est2026-Q39,2003,588--2,760--736.0-441.610,156----------
Est2026-Q28,7003,350--2,567--1,044-435.09,420----------
Act2026-Q18,7673,4173,1582,757-2,186-2,608-422.38,3762,706385.765.8%--33.4x
Act2025-Q49,7183,6983,4312,84011,41010,962-447.913,3222,709387.075.8%--25.4x
Act2025-Q37,5162,7432,4682,125559.1243.7-315.45,1282,705387.656.3%--20.8x
Act2025-Q27,6922,9442,6642,2901,346357.7-988.37,2493,699388.461.4%--19.4x
Act2025-Q17,7423,0282,7382,355-58.6-475.1-416.59,1043,681392.564.0%--23.3x
Act2024-Q49,2633,6033,3552,6939,5458,839-705.512,7414,688393.664.3%--28.4x
Act2024-Q37,4672,6772,4412,077949.9534.1-415.84,9854,692393.656.4%3346.1x41.8x
Act2024-Q26,2432,0621,8351,578923.4385.4-538.05,0194,608393.548.2%173.3x40.4x
Act2024-Q15,2901,6321,3911,224-251.9-675.7-423.85,4064,612393.738.9%--28.7x
Act2023-Q47,2372,6092,3922,0483,1972,595-602.37,0104,632393.868.1%--22.0x
Act2023-Q36,6732,3662,1821,8931,128618.0-510.14,9814,522393.771.4%--27.5x
Act2023-Q26,9022,4612,2631,942384.7-159.7-544.46,3464,518394.082.8%--26.1x
Act2023-Q16,7462,3882,2051,956733.6201.6-532.06,6533,536394.8105.2%--23.5x
Act2022-Q46,4302,3072,1241,8175,3514,885-465.97,3764,260395.2100.6%744.3x24.2x
Act2022-Q35,7782,0761,9391,7021,170812.9-356.63,3633,503396.6124.0%137.5x--
Act2022-Q25,4311,7851,6531,4112,5532,315-237.54,4024,385401.693.2%165.3x--
Act2022-Q13,534915.6784.6695.3-586.1-837.7-251.64,7233,952401.539.3%58.7x--
Historical Valuation

Multiples vs the company's own history — cheap or rich relative to itself? Historical fiscal years, then TTM, then forward projections (E). Forward rows hold today's price against projected earnings, so the multiple compresses if the company grows into it.

YearPriceRev GrEBITDA %EBITDAEV/EBITDAEV/FCFP/EP/S
2022489.4033.5%7,08424.2×23.9×31.0×8.2×
2023668.84+30.2%35.6%9,82322.0×66.5×27.9×7.9×
2024671.27+2.6%35.3%9,97428.4×31.2×38.5×10.3×
2025920.17+15.6%38.0%12,41325.4×28.4×33.9×10.0×
TTM1,385+9.7%38.0%12,8020.0×0.0×0.0×0.0×
2027E1,385+30.6%0.4%1790.0×0.0×0.0×0.0×

EBITDA in reporting-currency $M. Historical multiples use year-end market cap (split-adjusted price history); TTM & forward years use today's.

AI Analysis

LLM Evaluations

Claude6/10SLIGHT BUYFV: $780.00

ASML is the undisputed monopoly provider of EUV lithography and a critical enabler of AI semiconductor infrastructure. The company is in the early-to-mid stages of a powerful demand supercycle driven by AI capex, with customers sold out through 2026 and visibility extending into 2027+. Revenue is accelerating from EUR 33B in 2025 toward EUR 38B+ in 2026, with gross margins expanding toward 53%+ as the product mix shifts to higher-value EUV and High NA systems. However, at ~43x trailing FCF and ~14.6x trailing sales, the stock prices in much of this growth. The MATCH Act represents a genuine 10% EPS headwind risk that is not fully discounted. ASML deserves a premium multiple for its monopoly position and secular tailwinds, but current valuation leaves limited margin of safety, making it a slight outperformer rather than a compelling buy at these levels.

Catalyst Resolution of MATCH Act uncertainty (either watered down or delayed) would remove the primary overhang. Additionally, 2027 guidance above EUR 44B with margin expansion toward 55%+ gross margins would validate the 2030 targets and re-rate the stock higher.
Risk Enactment of the MATCH Act with servicing restrictions on DUV tools in China, which could permanently eliminate ~15-20% of revenue and destroy the installed base business model in the region, with potential EPS impact of 10%+ and multiple compression.
Trend
IMPROVING
Mgmt
8/10
Quarter
8/10
Exp. Move
-2.0%

Latest Earnings Call

Transcript Summary

ASML reported a strong Q1 2026, with EUR 8.8 billion in net sales and a 53% gross margin, driven by significant demand in its Installed Base business and AI infrastructure. The company has raised its full-year 2026 revenue guidance to EUR 36–40 billion, reflecting a market where AI demand continues to outpace supply. CEO Christophe Fouquet highlighted that customers in advanced logic and memory are effectively sold out through 2026, necessitating rapid capacity expansions. ASML is responding by targeting at least 60 Low NA EUV shipments in 2026 and aiming for over 80 units in 2027. Technological advancements are also accelerating; the company recently demonstrated a 1,000-watt source to extend Low NA EUV capabilities and improved throughput for the NXE:3800E. High NA EUV remains a pivotal growth driver, with customers confirming its ability to drastically reduce mask counts and process steps. Despite lingering uncertainties surrounding export controls, the management team remains bullish, supported by long-term customer commitments and the increasing lithography intensity required for next-generation nodes. The company's strategic focus on scaling output while enhancing tool productivity positions it well to lead the ongoing AI-driven industrial expansion.

Valuation & Metrics

Market Stats

Price$1,384.80
Market Cap$533.7B
Enterprise Value$528.1B
P/S Ratio15.8x
P/FCF59.6x
EV/FCF59.0x
FCF Margin (TTM)26.6%
FCF Yield1.7%
Dividend Yield (TTM)0.7%
Annual Dilution-1.7%
CurrencyEUR

TTM Financial Snapshot

Revenue$33.7B
Net Income$10.0B
Free Cash Flow$9.0B

Revenue Growth (YoY)+13.2%
EBITDA Margin38.0%
Net Margin29.7%
FCF Margin26.6%
CapEx % of Revenue6.5%
SBC % of Revenue0.4%
ROIC64.8%
WC Change % Rev-3.1%
Interest Coverage--

DCF Fair Value Estimate

$782.11
-43.5% upside
Fair Enterprise Value$296.0B
− Net Debt$-5.7B
= Fair Equity$301.7B
Revenue Growth14.8% → 6.0%
FCF Margin26.6% → 30.0%
Discount Rate13.0%
Terminal EV/FCF22.0x

Forward Outlook & Risk

Forward Projections & Estimates

NTM Revenue Growth+16.3%
Forward FCF Margin31.9%
Forward EBITDA Margin39.6%
Forward P/FCF42.6x
Forward EV/FCF42.2x
Forward Int. Coverage--
Model Risk Score5/10
Bankruptcy Odds0%
Est. Borrow Rate2.8%
Terminal EV/FCF22.0x
LT Growth6.0%
LT FCF Margin30.0%

Employees

Headcount43,129
Revenue / Employee$781,208
Gross Profit / Employee$410,939

Institutional Ownership

Headline & net flow

NEUTRAL
Net flow · still filing
No float data — flow unavailable.

Ownership composition

Active
0.0%(-0.0% YoY)
2 filers
hedge / family / endowment
Retail funds
Fidelity, Schwab, 401(k)
Passive
0.0%(+0.0% YoY)
0 filers
Vanguard, iShares, SPDR
Market makers
0.0%(+0.0% YoY)
0 filers
Citadel, Susquehanna
Insiders
Form 4 — latest per insider
0%25%50%75%100%2022-062023-032023-122024-092025-062026-03
ActiveRetail fundsPassiveMarket makersRetail direct

Top holders

Fund$ valueCost basisΔ QoQΔ YoYα lifeFund AUM
Generali Investments CEE, investicni spolecnost, a.s.$12.9M$1119.20+$11.2M+$12.9M+2.1%$1.91B
ATLAS CAPITAL ADVISORS INC.$1.7M$419.99+$0+$0+0.0%$874M
Cost basis is a volume-weighted estimate from accumulation periods within our 13F history; holders who built their position before our window started will show a stale basis. % above the cost basis is the unrealized gain at the current price.

Trading behavior

Smart-money alpha (lifetime, %/qtr)BULLISH
Holders
+1.87%
avg per quarter
Holders (ex-self)
+1.85%
excl. this stock
Buyers (this Q)
+2.10%
1 buyers · $0.01B in
Sellers (this Q)
+0.00%
0 sellers · $0.00B out
alpha coverage: 100% of $ has a lifetime-alpha record
Holder behavior on this stocksource: stock
On big dips (−10%+)
-9.1%
how holders react when this stock falls
On quiet Qs
-1.0%
−10% to +10% baseline
On rallies (+10%+)
-22.5%
how they react when this stock rises
Holders' portfolio flow this Q
+30.7%
inflows — adds are organic
Sellers' portfolio flow this Q
+0.0%
Sellers' overall flow ~ flat.
▸ Compare to holder-profile behavior (across all their stocks)
Holder dip (any stock)
+1.1%
Holder mid (any stock)
-0.2%
Holder rally (any stock)
-4.2%

Top-5 holders · 100.0%

Generali Investments CEE, investicni spolecnost, a.s.--
ATLAS CAPITAL ADVISORS INC.--

Top Holders Over Time

5-year share-count history (top 10 holders by peak, incl. exited) + price

044K88K131K175K$420$595$770$944$11192021-062022-062023-062024-062025-062026-03
hover the chart for per-quarter detailprice (right axis)
Jackson Square Partners, LLCCanoe Financial LPBoston Common Asset Management, LLCGenerali Investments CEE, investicni spolecnost, a.s.10KKENNEDY CAPITAL MANAGEMENT LLCOLD MISSION CAPITAL LLCAltshuler Shaham LtdATLAS CAPITAL ADVISORS INC.1KPenobscot Investment Management Company, Inc.White Lighthouse Investment Management Inc.

Analyst Coverage

Analyst Coverage
Analyst Ratings
21
15
Buy: 21Hold: 15Sell: 3Consensus: Buy
Consensus Estimates
QuarterRevenueEBITDANet IncEPSEPS Range# Analysts
2026 Q310.2B3.9B3.2B$8.28$7.33 – $9.8711
2026 Q411.5B4.4B3.7B$9.62$9.08 – $10.914
2027 Q110.9B4.2B3.6B$9.24$8.72 – $10.484
2027 Q211.2B4.3B3.7B$9.56$9.02 – $10.835
2027 Q312.1B4.6B4.1B$10.57$9.98 – $11.998
2027 Q413.1B5.0B4.5B$11.60$10.95 – $13.154
2028 Q111.0B4.2B3.7B$9.55$9.01 – $10.835
2028 Q211.8B4.5B4.0B$10.40$9.82 – $11.797
2028 Q312.1B4.7B4.3B$11.15$10.52 – $12.6410
2028 Q417.4B6.7B6.8B$17.62$16.63 – $19.985

Counter-Thesis

Counter-Thesis & Recent News

📰 Recent News

ASML shares fell nearly 5% in April 2026 following the introduction of the MATCH Act (Multilateral Alignment of Technology Controls on Hardware) by US lawmakers. This bipartisan bill aims to block the export and, crucially, the servicing of Deep Ultraviolet (DUV) immersion lithography tools to China. This represents a significant escalation from previous restrictions that primarily targeted Extreme Ultraviolet (EUV) systems (Source: Reuters, MarketScreener, April 2026).

🐻 Bear Case

The core bear case rests on the potential for a 10% reduction in Earnings Per Share (EPS) if the MATCH Act is enacted. With China accounting for approximately 36% of system sales revenue in late 2025, a ban on both new equipment sales and the servicing of existing DUV tools would cripple ASML's most active revenue stream and lead to a permanent loss of a critical geographic market (Source: JPMorgan Analyst Note, April 2026).

🚩 Red Flags

High revenue concentration in China (forecasted at 20% for 2026) makes the stock extremely vulnerable to geopolitical volatility. Additionally, the proposed ban on 'servicing and maintenance' is a major red flag, as it threatens the recurring revenue model and the longevity of ASML's installed base in the region, potentially leading to massive write-downs (Source: TipRanks, April 2026).

⚔️ Competitive Threats

While ASML is the sole provider of EUV, it faces direct competition in the DUV space from Japan's Nikon and China's state-backed SMEE (Shanghai Micro Electronics Equipment). Skeptics argue that US-led restrictions act as a catalyst for Chinese domestic players to accelerate their development, eventually allowing them to replace ASML in the world's largest semiconductor market (Source: MarketScreener, April 2026).

💬 Customer Sentiment

Customer sentiment in the Chinese market is turning increasingly defensive. The threat of a servicing ban has created significant anxiety among chipmakers who fear their multi-million dollar hardware could become obsolete without manufacturer support. This is likely to drive a 'flight to domestic' alternatives to ensure long-term operational continuity, even if those tools are currently less advanced (Source: Reuters/Industry Analysis, April 2026).

Full Earnings Call Transcript

Full Earnings Call Transcript — Q1 • 2026-04-15

Jim Kavanagh: Hello, and welcome to ASML's Q1 2026 results video. Welcome, Christophe and Roger.
Jim Kavanagh: Roger, if I could start with you and ask you to give us a summary of our Q1 2026 results.
R.J.M. Dassen: For the quarter, total net sales came in at EUR 8.8 billion. That was within guidance. Included in the EUR 8.8 billion was EUR 2.5 billion for Installed Base revenue. That was a little bit above the guidance. If you look at the gross margin for Q1, 53%. That was at the high end of the gross margin that we guided. If you look at the Installed Base business, as I just mentioned, the Installed Base business was higher than we anticipated. But also if you look at the components in the Installed Base business, there were components in there that actually come in at quite some strong gross margins. So as a result of that, a pretty high gross margin at 53%. Net income for the quarter, EUR 2.8 billion.
Jim Kavanagh: Can you also provide us with a guide for Q2 '26 results, please?
R.J.M. Dassen: For Q2, we expect EUR 8.4 billion to EUR 9 billion of total net sales. Included in there, again, EUR 2.5 billion of Installed Base business. We expect the gross margin to be between 51% and 52%.
Jim Kavanagh: Christophe, if I can switch to you. And can I ask you to give us an outlook on the market and how you're seeing things at the moment?
Christophe Fouquet: Well, I think we see that the semiconductor industry growth continued to solidify. This is still very much driven by investment in AI infrastructure. So this translates into a lot of demand for advanced memory, for advanced logic. And we expect, in fact, that the supply will not meet the demand for the foreseeable future. So this is creating a strong constraint in the end market from AI to mobile and PC. And as a result, our customers are strongly invited to create more capacity. So if we look at memory, what our customers tell us is that they are sold out for 2026 and their supply constraint will last beyond 2026. For advanced logic, we see our customer building capacity for several nodes, while they also continue to ramp 2-nanometer in order to address the AI products.
Jim Kavanagh: So then I guess it's fair to say, a lot of those capacity additions are adding positively to our own outlook?
Christophe Fouquet: Well, absolutely, we see our memory and logic customers increasing their capital expenditure and trying to accelerate basically their capacity ramp in 2026 and beyond. What's also very interesting is that a lot of this demand is supported by long-term commitment at their customer. On top of that, we see both memory customers, DRAM customers and advanced logic customers continuing to increase their adoption of EUV but also immersion. So this translates basically into higher litho intensity and a higher litho demand for ASML. So we're going to continue to work very closely with our customers to increase our capacity. We are doing that in 2026. We'll continue to do that in 2027.
Jim Kavanagh: And then maybe Roger, just adding on to that, can you provide a little bit more color or details on what we are actually going to do in terms of adding capacity to support market demand?
R.J.M. Dassen: So I think Christophe said it right. We're very clearly working with our customers, fully aligned with customers to give them what they need, and that is in a combination of capacity in terms of new shipments, making sure that systems, that the performance of systems is upgraded as best as we can and also provide Installed Base products. So in that combination, we try to give customers what they need, specifically when it comes to our own capacity. What we're looking at for this year for 2026, we believe we can drive an output for this year of at least 60 systems for EUV Low NA. That's what we currently have. That's what we're currently driving. And added to that, we're looking at deep UV for 2026. As I mentioned a couple of months ago, when it comes to immersion deep UV, we actually had a bit of a slow start because in the course of last year, we decided to actually -- we were looking at a significantly lower demand for immersion. That has now reversed itself. And I would say in spite of that slow start, we're still for this year expecting to get pretty close to the immersion sales that we had last year in terms of unit numbers. So that's for 2026. When it comes to 2027, in terms of capability, we're increasing our move rate really quarter-on-quarter. And then when you look specifically at EUV Low NA, we expect that we're able to get to an output for 2027. Again, if customer demand really underpins that, we think that we can get to at least 80 Low NA EUV units. And we're also looking at having the non-EUV business being in line with what customers are asking for, for all of their nodes.
Jim Kavanagh: And then specifically on 2026. Can you give us an update then on our own business then for the full year?
R.J.M. Dassen: Yes. So clearly, 2026 is panning out very nicely. It's a very strong year. We're looking at a strong growth year. And based on all the customer dynamics that Christophe was talking about, we are actually narrowing the window and also increasing the window of our expectation to EUR 36 billion to EUR 40 billion for this year. If you look at the different moving parts as we already expected, EUV is strong this year. So EUV in combination of Low NA and High NA, strong year there. On the non-EUV business, previously, we were expecting that to be flat in comparison to last year. Right now, what we're looking at is, in fact, an increase of demand there as well. So increased revenue on the non-EUV business is what we're expecting. I already mentioned what we're doing on immersion, but also the dry business is doing quite nicely and also the application business. So we believe in contrast to where we were a couple of months ago, we're looking at an increase for the non-EUV business. When it comes to the Installed Base business, strong growth there because obviously, it is a very fast way for our customers to increase their capacity to cater to the demand that Christophe was talking about. And I would say that within the guidance that we provided, the EUR 36 billion to EUR 40 billion, we believe we can accommodate potential outcomes of the export control discussions that are currently ongoing.
Jim Kavanagh: And how about the gross margin then for 2026?
R.J.M. Dassen: For the gross margin, we maintain our expectation of 51% to 53%.
Jim Kavanagh: Switching gears a bit to technology. Christophe, can you give us some insights and latest updates on how we're progressing with the technology and our road map?
Christophe Fouquet: Yes, I think we continue to execute very nicely on our technology road map. I think every year, we use the SPIE conference to give a bit of an update to the entire world about what we have achieved. A few, I think, important news this year. The first one was our demonstration of the 1,000-watt source. And this is very important because it means that we can secure the extendibility of Low NA EUV for many, many years. It means, in fact, that in 2031, we'll be able to run this tool at 330 wafers per hour, which is a major step-up from what we have today. Now the progress on EUV also has a good impact on the short term. We have been able to increase the throughput of our NXE:3800E from 220 to 230 wafers per hour, which is also helping on the short term with capacity. Our customers are very happy to be able to get more wafers out on any tool. And we are also increasing the specs of our next system, the NXE:3800F to 260 wafers per hour. It used to be 250 wafers per hour, and this will help us also with capacity around 2028.
Jim Kavanagh: And I think also at SPIE, there were some updates on our High NA platform progress. Can you share a little there?
Christophe Fouquet: Yes. And I think what was good about SPIE is that our customers start to talk about High NA. And they reported a few things. The first thing is, of course, the fact that High NA can allow them to reduce the number of masks significantly. DRAM and logic customers were talking about going from 3 to 1 mask for EUV using High NA. And they also mentioned that this can reduce the number of process steps from 100 to 10, which is, of course, significant. That's, of course, the reason why we have High NA. I think we have seen also great progress on the ecosystem, some good presentation with some of our resist partners, pointing to the fact that High NA can be extended when it comes to logic to 18-nanometer line and space pitch. And when it comes to memory to 28-nanometer hole size. So it means basically that not only High NA is getting ready for prime time, but we already know that High NA can be extended mostly for 3, 4 nodes, which is, of course, very important for our customers. And finally, maturity of the tool is important. We continue to see better availability data, more wafers per day, more wafers out. And this is just, of course, becoming more and more important as we see our customers starting to test High NA on real products.
Jim Kavanagh: So I'd like to thank you both for joining us today. And yes, thanks very much.
R.J.M. Dassen: Pleasure.