TechnologySemiconductor Equipment & MaterialsNetherlands

ASML.US · ASML Holding N.V.

NMS · US · USD

Latest price1,457.70美元

30D+8.32%

Vs. base value+195%

Research summary

ASML.US latest organized financial period shows revenue up 15.58% year over year and net income up 26.91% year over year. Current price is about 1,457.70美元, while the model base case is about 493.55美元; the price is 195% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

12 records

Revenue326.7亿美元

Net income96.09亿美元

Free cash flow110.3亿美元

Operating cash flow126.6亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:51

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price1,457.70美元

Base value493.55美元

Vs. base+195%

Price date2026/04/23

346.62美元493.55美元609.89美元

+195%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

695.20美元1,194.60美元1,608.24美元

+22.02%

1,194.60美元Current price is 22% above the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 1,194.60美元
Current price: 1,457.70美元
Estimated shares: 388,887,090
Discount rate: 9.5%
Bear value: 695.20美元
Base value: 1,194.60美元
Bull value: 1,608.24美元
基准 FCF/股：28.36
基准增长：16.0%
WACC：9.5%
永续增长：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

483.92美元777.79美元1,010.45美元

+87.42%

777.79美元Current price is 87.4% above the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 777.79美元
Current price: 1,457.70美元
Estimated shares: 388,887,090
Discount rate: 9.5%
Bear value: 483.92美元
Base value: 777.79美元
Bull value: 1,010.45美元
近 3 年净利润均值近似所有者收益
基准增长：14.0%
WACC：9.5%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

---

18.7%当前价格隐含未来 FCF 年化增长约 18.7%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 18.7%
Current price: 1,457.70美元
Estimated shares: 388,887,090
Discount rate: 9.5%
基准 FCF/股：28.36
WACC：9.5%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

209.32美元209.32美元209.32美元

+596%

209.32美元Current price is 596.4% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 209.32美元
Current price: 1,457.70美元
Estimated shares: 388,887,090
Discount rate: 9.5%
Base value: 209.32美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：9.5%

Updated: 2026/04/25 07:51

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 12

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	326.7亿欧元	96.09亿欧元	110.3亿欧元	24.71
2024/12/30	Annual	282.6亿欧元	75.72亿欧元	90.83亿欧元	19.24
2023/12/30	Annual	275.6亿欧元	78.39亿欧元	32.47亿欧元	20.59
2022/12/30	Annual	211.7亿欧元	56.24亿欧元	71.68亿欧元	16.07
2021/12/30	Annual	-	-	-	-

Related stocks

View all

INTC.USIntel CorporationUS

LRCX.USLam Research CorporationUS

ROP.USRoper Technologies, Inc.US

TXN.USTexas Instruments IncorporatedUS

ADBE.USAdobe Inc.US

Ad placement