← Scroll for more →
Asml Holding NV (ASML)
Special Industry Machinery, NEC
Latest Price
$1675.70
TTM P/E
--
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $24.71
Book value / share: $50.89
Formula: √(22.5 × EPS × BVPS)
Graham Number
$168.20
90% downside
Norm. op. income: $6.8B (median of 7yr)
Tax rate: 15%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$174.94
90% downside
Base FCF: $9.1B (median of recent 5yr)
Growth: 23%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$1,593.34
5% downside
EPS: $24.71
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$370.65
78% downside