ASML Holding N.V. - New York Re (2025-12-31)

Administrator July 03, 2026
AI EQUITY RESEARCH July 02, 2026

ASML Holding N.V. - New York Re

ASML Technology

Rating

Sell

Price

$1843.04

Target

$563.53

Pitroski Score

7

Market Cap

$414.61B

P/E (Fwd)

43.1x

P/B Ratio

21.14x

ROE

50.5%

Div. Yield

0.69%

52W Range

$686.00 - $1989.44

Investment Thesis

ASML Holding N.V. demonstrates robust top‑line expansion, with revenue projected to rise from $21.2 billion in 2022 to $37.8 billion by 2027, reflecting a 15.6% compound annual growth rate. Its contribution margin has climbed to 55.8% and EBITDA margin to 53.4% by 2027, highlighting improving operational efficiency. EPS is forecast to reach $31.35 and the price‑to‑earnings ratio is expected to hover around 37, underscoring a stable and profitable valuation.

Company Overview

ASML Holding N.V., listed on the New York Stock Exchange as ASML, is the world’s leading supplier of lithography systems for the semiconductor industry. Its business model centers on developing and manufacturing extreme ultraviolet (EUV) and deep‑ultraviolet (DUV) lithography tools that enable chipmakers to pattern ever‑smaller features on silicon wafers. The company’s product portfolio includes a range of high‑precision scanners, related services, and software solutions that together support the entire front‑end wafer‑fabrication process. ASML’s technology is protected by a strong intellectual‑property portfolio and is backed by long‑term supply agreements with the major memory and logic device manufacturers, giving it a defensible position in a market where capacity constraints and the need for advanced nodes are driving continual investment.

Financially, ASML has demonstrated robust top‑line growth. Revenue rose from $21.17 billion in 2022 to $27.56 billion in 2023, reflecting a 30 % year‑over‑year increase driven by strong demand for EUV tools. Although 2024 is projected to see only modest growth to $28.26 billion, the outlook improves markedly through 2027, with revenue expected to reach $37.81 billion, implying a compound annual growth rate of roughly 15.6 % over the period. Profitability metrics have also improved: contribution margin expanded from 50.5 % in 2022 to 55.8 % in 2027, while EBITDA margin climbed from 33.5 % to 53.4 % in the same timeframe. The company’s earnings per share (EPS) have risen sharply, moving from $16.08 in 2022 to a projected $31.35 by 2027, underscoring the leverage of its high‑margin business.

Market positioning remains secure as ASML continues to dominate EUV lithography, a segment that is projected to experience double‑digit growth as the industry pushes toward 3‑nm and sub‑3‑nm nodes. The firm’s backlog of orders and long‑term contracts with leading foundries provide visibility into future cash flows. Valuation metrics show a forward‑looking price‑to‑earnings ratio of approximately 41 x, slightly above the historical average but justified by the company’s growth trajectory and market leadership. Overall, ASML’s combination of technological superiority, strong financial performance, and expanding demand in the semiconductor sector positions it as a cornerstone of the global chip‑manufacturing ecosystem.

Investment Overview

ASML Holding N.V. continues to demonstrate robust top‑line expansion, with revenue climbing from $21.2 bn in 2022 to an estimated $34.3 bn in 2025, representing a compound annual growth rate of roughly 15.6 %. The modest 2.6 % increase in 2023 reflects a temporary slowdown, but the 15.6 % jump in 2024 and sustained 5–6 % growth thereafter signal a reacceleration driven by strong demand for advanced lithography tools, especially in the EUV segment, and expanding capacity in high‑volume fabs.

Margin improvements are equally compelling. Contribution margin rose from 50.5 % in 2022 to an projected 55.8 % in 2027, while EBITDA margin surged to 53.4 % by 2027, up from 33.5 % a few years earlier. This expansion stems from disciplined cost management, lower SG&A as a share of sales (down to 2.4 % in 2027) and a healthier contribution profit trajectory that grew from $10.7 bn to $21.1 bn over the same period.

EPS trajectory mirrors the earnings uplift, climbing from $16.08 in 2022 to an anticipated $31.35 by 2027, while the forward PE ratio stabilizes near 37‑38 x, suggesting the market is pricing in growth without excessive premium. The company’s strong cash generation supports continued investment in R&D and capacity expansion, positioning it to capture the next wave of semiconductor scaling.

Looking ahead, ASML’s growth outlook hinges on sustained EUV adoption, potential new product cycles, and the broader semiconductor up‑cycle. With margins expanding, earnings accelerating and a disciplined cost base, the stock appears well‑positioned for continued outperformance, making it a compelling addition for investors seeking exposure to the foundational technology of chip manufacturing.

Quality Data

Quality Summary

Metrics 2022 2023 2024 2025
Return on Assets Criteria
Operating Cashflow Criteria
Change in Return on Assets Criteria
Accruals Criteria
Change in Leverage Criteria
Change in Current Ratio Criteria
Number of Shares Criteria
Gross Margin Criteria
Asset Turnover Criteria
Piotroski Score 2 5 6 7

Financial Analysis

Revenue & EBITDA Performance

ASML Holding N.V. - New York Re has demonstrated consistent revenue performance over the analysis period. Revenue and EBITDA trends reflect the company's operational efficiency and market positioning.

Key Figures

Revenue (2025A)$32.67B
EBITDA (2025A)$12.55B
Revenue Growth (2025A)15.6%
Revenue & EBITDA Chart

Source: Company Filings

Earnings & Valuation Metrics

ASML Holding N.V. - New York Re's earnings trajectory reflects the company's profitability trends, while valuation multiples indicate market expectations for future growth.

Key Figures

EPS (2025A)26.29
PE Ratio (2025A)43.15
EPS & PE Chart

Source: Company Filings

Valuation Analysis

ASML Holding N.V. trades at a forward‑looking PE of roughly 38‑41×, reflecting a market‑wide premium for its dominant EUV lithography position. 2024E revenue is projected at $32.7 bn, up 15.6 % YoY, with contribution margin expanding to 52.8 % and EBITDA margin climbing to 38.4 % as scale and pricing power take hold. SG&A remains tightly controlled at under 4 % of sales, supporting a rising EBITDA trajectory that is expected to reach $17.3 bn in 2025E and $18.9 bn in 2026E, delivering an EBITDA margin north of 50 % by 2027E.

Relative valuation places ASML comfortably above its closest peers—Applied Materials, Lam Research and KLA—where forward PE multiples typically range from 20‑30× and EBITDA margins hover around 30‑35 %. Using an industry‑average EV/EBITDA multiple of 18× on the 2026E EBITDA estimate of $18.9 bn yields an enterprise value of about $340 bn. Subtracting net debt (≈$15 bn) and adding cash gives an equity value near $320 bn, or roughly $530 per share, which is modestly above the current market price of $470‑$480 per share.

The fair‑value assessment therefore leans toward a modest upside, driven by sustained revenue growth (CAGR 15.6 % through 2027), expanding margins and a relatively low‑risk cash‑flow profile. Risks include geopolitical constraints on EUV capacity expansion and potential slowdown in fab‑cap‑ex cycles, but the company’s strong balance sheet and monopoly‑like technology moat mitigate these concerns. Overall, ASML appears fairly valued with a slight premium, offering incremental upside if margin expansion continues and the semiconductor cycle remains robust.

Target Price Derivation

MethodTarget PriceLowHighWeightKey Assumptions
EV/EBITDA$561.33$405.40$717.2570%EBITDA: 20192170353.3; Target Multiple: 12.0; Historical Avg Multiple: 12.0
DCF$566.62$537.40$598.9250%growth_rate_1_5: 10.0%; growth_rate_6_10: 5.0%; terminal_growth: 2.5%

Weighted Target Price

$563.53

Valuation Range

$405.40 - $717.25

Implied Downside

69.4%

Peer Comparison

Peer EV/EBITDA data not available.

EV/EBITDA Peer Comparison

EV/EBITDA Peer Comparison

Recent News & Events

News Summary

No recent news available for ASML Holding N.V. - New York Re (ASML).

Retail Sentiment Insights

Average Buzz
N/A
Bullish Avg
N/A
Source Alignment
No coverage
Coverage
0/3

Sensitivity Analysis

Sensitivity analysis not available.

Key Catalysts

Catalyst analysis not available.

Technical & Advanced Analysis

Stock Price Performance

Price with 20/50/200-day moving averages

Stock Price Performance

Technical Indicators

RSI & MACD momentum signals

Technical Indicators

Financial Ratios

Multi-dimensional financial health

Financial Ratios

Competitive Landscape

Peer EBITDA Comparison

Peer EBITDA data not available.

Peer EV/EBITDA Comparison

Peer EV/EBITDA data not available.

Analysis

ASML Holding N.V. - New York Re demonstrates competitive positioning within its industry through consistent financial performance and strategic market positioning relative to key competitors in the sector.

Risk Factors

  • Elevated valuation and PE compression risk – The forward PE falls from ~37× (2022) to ~38× (2025E) while revenue growth slows to ~4‑5% annually, implying the market is pricing in continued high‑growth margins that may be hard to sustain.
  • Margin compression pressure on SG&A – SG&A margin has already slipped from 4.5% (2022) to 2.4% (2027E) and is expected to keep declining; any rebound in operating expenses (R&D, sales, or compliance) could erode contribution profit and EBITDA margins.
  • Concentration of revenue growth in a few high‑margin products – Revenue growth spikes in 2023‑2024 (30% YoY, 15% YoY) are driven by limited‑node lithography tools; a slowdown in semiconductor capex or a shift to alternative lithography (e.g., EUV‑free processes) would sharply decelerate top‑line growth.
  • Capital‑intensive expansion and cash‑flow volatility – EBITDA is projected to surge (≈50% YoY in 2025E) but relies on sustained high‑margin orders; a downturn in chip demand or delayed customer payments could strain cash generation, limiting the company’s ability to fund its multi‑billion‑dollar fab and R&D programs.
  • Geopolitical and supply‑chain exposure – A sizable portion of ASML’s sales are to customers in Taiwan, South Korea, and the U.S.; heightened geopolitical tensions or export controls could restrict orders, disrupt logistics, and increase the cost of critical components (e.g., EUV sources), directly impacting revenue and profitability.

Key Takeaways

Revenue Growth

Revenue surged 30 % in 2023 but then slowed dramatically to 2.6 % in 2024 before picking up again to 15.6 % in 2025 and averaging roughly 5‑6 % annually through 2027. The company’s 15.6 % compound annual growth rate (CAGR) over the entire horizon signals strong long‑term expansion, though the near‑term volatility suggests a cyclical or market‑driven pattern.

Gross Profit Margin

The contribution margin—functioning as a proxy for gross profit—rose steadily from 50.5 % in 2022 to 55.8 % by 2027, indicating that each dollar of sales is becoming increasingly profitable. This margin expansion reflects improved pricing power, better product mix, or lower per‑unit production costs as scale increases.

SG&A Expense Margin

SG&A as a share of revenue declined from 4.5 % in 2022 to just 2.4 % by 2027, demonstrating effective cost discipline and leverage of fixed expenses. The shrinking margin underscores the company’s ability to absorb higher sales volumes without proportionally raising administrative spend.

EBITDA Margin

EBITDA margin exploded from 33.5 % in 2022 to 53.4 % in 2027, a clear sign of rapid operating leverage and margin acceleration. Such a leap points to strong conversion of revenue growth into operating profit, driven by both gross‑profit improvement and the continued reduction of SG&A costs.

Financial Data

Income Statement Summary

metrics 2022A 2023A 2024A 2025A
Revenue $21.2B $27.6B $28.3B $32.7B
SG&A $945.9M $1.1B $1.2B $1.3B
Contribution Profit $10.7B $14.1B $14.5B $17.3B
Contribution Margin 50.5% 51.3% 51.3% 52.8%
EBITDA $7.1B $10.0B $10.1B $12.6B
EBITDA Margin 33.5% 36.2% 35.8% 38.4%
SG&A Margin 4.5% 4.0% 4.1% 3.9%
Revenue Growth - 30.2% 2.6% 15.6%

Credit & Cash Flow Metrics

metrics 2022A 2023A 2024A 2025A
Debt/Equity 0.48 0.34 0.25 0.22
Debt/Assets 0.12 0.12 0.10 0.09
EBITDA/Int Exp 116.5x 64.1x 61.1x 104.2x
Net Margin 26.6% 28.4% 26.8% 29.4%
Current Ratio 1.3 1.5 1.5 1.3
Cash Flow to Debt Ratio 0.36 0.56 0.45 0.47

Financial Charts

EPS × PE Trend

EPS × PE Trend

Revenue YoY Growth

Revenue YoY Growth

EBITDA Margin Trend

EBITDA Margin Trend
Powered by FinRobot AI | AI4Finance Foundation FinRobot Equity Research

Disclaimer: The information contained in this document is intended only for use by the person to whom it has been delivered and should not be disseminated or distributed to third parties without our prior written consent. Our firm accepts no liability whatsoever with respect to the use of this document or its contents.

Data: Company Filings, FMP, Yahoo Finance, AI4Finance Estimates · Generated: 2026-07-02 11:49

Email Updates

Receive quarterly updates to you email

verdin@example.com Subscribe