U.S. Markets open in 7 hrs 11 mins

Is ASML Holding NV. (AMS:ASML) Worth €161.6 Based On Intrinsic Value?

Daryl Painter

I am going to run you through how I calculated the intrinsic value of ASML Holding NV. (ENXTAM:ASML) using the discounted cash flow (DCF) method. If you want to learn more about this method, the basis for my calculations can be found in detail in the Simply Wall St analysis model. If you are reading this after May 2018 then I highly recommend you check out the latest calculation for ASML Holding here.

Is ASML fairly valued?

I use what is known as the 2-stage model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second ‘steady growth’ period. To start off, I pulled together the analyst consensus estimates of ASML’s levered free cash flow (FCF) over the next five years and discounted these values at the cost of equity of 8.14%. When estimates weren’t available, I’ve extrapolated the average annual growth rate over the previous five years, capped at a reasonable level. This resulted in a present value of 5-year cash flow of €13.34B. Keen to understand how I arrived at this number? Check out our detailed analysis here.

ENXTAM:ASML Future Profit May 7th 18

Above is a visual representation of how ASML’s top and bottom lines are expected to move going forward, which should give you an idea of ASML’s outlook. Next, I calculate the terminal value, which accounts for all the future cash flows after the five years. I’ve decided to use the 10-year government bond rate of 2.8% as the perpetual growth rate, which is rightly below GDP growth, but more towards the conservative side. Discounting the terminal value back five years gives us a present value of €42.75B.

The total value is the sum of cash flows for the next five years and the discounted terminal value, which results in the Total Equity Value, which in this case is €56.09B. In the final step we divide the equity value by the number of shares outstanding. This results in an intrinsic value of €131.28, which, compared to the current share price of €161.6, we see that ASML Holding is fair value, maybe slightly overvalued and not available at a discount at this time.

Next Steps:

Although the valuation of a company is important, it shouldn’t be the only metric you look at when researching a company. What is the reason for the share price to differ from the intrinsic value? For ASML, I’ve put together three fundamental factors you should look at:

  1. Financial Health: Does ASML have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.
  2. Future Earnings: How does ASML’s growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.
  3. Other High Quality Alternatives: Are there other high quality stocks you could be holding instead of ASML? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. Simply Wall St does a DCF calculation for every NL stock every 6 hours, so if you want to find the intrinsic value of any other stock just search here.


To help readers see pass the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned.