ASML Holding NV (XSWX:ASML) Intrinsic Value: Projected FCF: CHF303.84 (As of Jul. 27, 2026) — 9607% Above Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

XSWX:ASML ASML Holding NV XSWX:ASML
80 GF Score
Price CHF1,471.20
GF Value CHF926.50
Valuation Significantly Overvalued
! 1 Warning Sign
View Full Analysis

What is ASML Holding NV Intrinsic Value: Projected FCF?

ASML Holding NV XSWX:ASML +0.60% 80 Intrinsic Value: Projected FCF is CHF303.84 as of Jul. 27, 2026, which is 100% below its 10-year median of 3.13. GuruFocus rates XSWX:ASML with a GF Score™ of 80/100 and a GF Value™ of CHF926.50 (Significantly Overvalued). The stock has 1 warning sign investors should review. Among 604 Semiconductors companies, ASML Holding NV ranks worse than 68.21% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-07-27), ASML Holding NV's Intrinsic Value: Projected FCF is CHF303.84. The stock price of ASML Holding NV is CHF1471.20. Therefore, ASML Holding NV's Price-to-Intrinsic-Value-Projected-FCF of today is 4.8.

The historical rank and industry rank for ASML Holding NV's Intrinsic Value: Projected FCF or its related term are showing as below:

XSWX:ASML' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 2.03   Med: 3.13   Max: 5.52
Current: 4.84

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of ASML Holding NV was 5.52. The lowest was 2.03. And the median was 3.13.

XSWX:ASML's Price-to-Projected-FCF is ranked worse than
68.21% of 604 companies
in the Semiconductors industry
Industry Median: 2.77 vs XSWX:ASML: 4.84

ASML Holding NV  (XSWX:ASML) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

ASML Holding NV's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1471.20/315.22959017763
=4.67

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


ASML Holding NV Intrinsic Value: Projected FCF Related Terms


ASML Holding NV Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for ASML Holding NV's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

ASML Holding NV Intrinsic Value: Projected FCF Chart

ASML Holding NV Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

ASML Holding NV Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 0.00 286.93 297.67

XSWX:ASML vs AMAT, LRCX, KLAC: Intrinsic Value: Projected FCF Comparison

For the Semiconductor Equipment & Materials subindustry, ASML Holding NV's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


ASML Holding NV Price-to-Projected-FCF vs Semiconductors Industry

For the Semiconductors industry and Technology sector, ASML Holding NV's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where ASML Holding NV's Price-to-Projected-FCF falls into.


XSWX:ASML
80GF Score
ASML Holding NV XSWX:ASML
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

ASML Holding NV Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get ASML Holding NV's Free Cash Flow(6 year avg) = CHF7,081.74.

ASML Holding NV's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*7081.74288+20097.975*0.8)/384.900
=315.23

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of CHF303.84 mean?
ASML Holding NV (XSWX:ASML) has a Intrinsic Value: Projected FCF of CHF303.84 as of Jul. 27, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on ASML Holding NV and its competitors. This is 9607% above median its historical median of 3.13. Over the past decade, ASML Holding NV's Intrinsic Value: Projected FCF has ranged from 2.03 to 5.52. According to the industry distribution chart, ASML Holding NV ranks #412 out of 604 companies in the Semiconductors industry, placing it in the top 68.2%.
Is ASML Holding NV's Intrinsic Value: Projected FCF too high?
ASML Holding NV's current Intrinsic Value: Projected FCF of CHF303.84 is 9607% above median its 10-year median of 3.13. Over the past 10 years, this metric has ranged from a low of 2.03 to a high of 5.52. Based on the distribution chart, ASML Holding NV ranks #412 out of 604 companies in the Semiconductors industry, which is below the industry midpoint. Overall, ASML Holding NV has a GF Score™ of 80/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does ASML Holding NV's Intrinsic Value: Projected FCF compare to AMAT and LRCX?
According to the Semiconductors industry distribution chart, ASML Holding NV ranks #412 out of 604 companies for Intrinsic Value: Projected FCF. This places ASML Holding NV in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 2.77. Historically, ASML Holding NV's own Intrinsic Value: Projected FCF has ranged from 2.03 to 5.52 over the past decade. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Semiconductors company?
The median Intrinsic Value: Projected FCF among Semiconductors companies is 2.77, based on 604 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on ASML Holding NV and its competitors. For the Semiconductors industry, the median Intrinsic Value: Projected FCF is 2.77 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. ASML Holding NV's current Intrinsic Value: Projected FCF is CHF303.84, which is 9607% above median its own 10-year median of 3.13. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is ASML Holding NV stock overvalued right now?
Based on GuruFocus' analysis, ASML Holding NV (XSWX:ASML) is currently considered Significantly Overvalued. The stock's GF Value™ is CHF926.50, compared to a current price of CHF1,471.20 — trading 58.8% above its estimated fair value. The current Intrinsic Value: Projected FCF is CHF303.84, which is 9607% above median its 10-year median of 3.13. ASML Holding NV's overall GF Score™ is 80/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For ASML Holding NV (XSWX:ASML), the current Intrinsic Value: Projected FCF is CHF303.84 as of Jul. 27, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is ASML Holding NV (XSWX:ASML) Overvalued in 2026?

Based on GuruFocus' analysis, ASML Holding NV stock appears to be overvalued. The current stock price of CHF1,471.20 is trading 58.8% above its estimated GF Value™ of CHF926.50. GuruFocus considers ASML Holding NV to be Significantly Overvalued.

Key valuation signals for XSWX:ASML:

  • Intrinsic Value: Projected FCF: CHF303.84 (9607% above median its 10-year median of 3.13)
  • GF Value™: CHF926.50 vs. price of CHF1,471.20 (58.8% above fair value)
  • GF Score™: 80/100 with 1 warning sign

No single metric tells the full story. See the XSWX:ASML stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


ASML Holding NV Business Description

Address De Run 6501, Veldhoven, NB, NLD, 5504 DR
ASML is the leader in lithography systems for manufacturing semiconductors with 90% market share. Lithography is the process in which a light source is used to expose circuit patterns from a photo mask onto a semiconductor wafer. Lithography allows chipmakers to increase the number of transistors on the same area of silicon, with lithography historically representing a high portion of the cost of making cutting-edge chips. ASML outsources the manufacturing of most of its parts, acting like an assembler. ASML's largest clients are TSMC, Samsung, Intel, SK Hynix, and Micron.
80GF Score

Get the complete analysis for XSWX:ASML

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

CHF1,471.20
Price
CHF926.50
GF Value