ASM International NV
AEX:ASM

Watchlist Manager
ASM International NV Logo
ASM International NV
AEX:ASM
Watchlist
Price: 519.8 EUR 0.89%
Market Cap: 25.6B EUR

Relative Value

The Relative Value of one ASM stock under the Base Case scenario is 635.93 EUR. Compared to the current market price of 519.8 EUR, ASM International NV is Undervalued by 18%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ASM Relative Value
Base Case
635.93 EUR
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
22
Median 3Y
7.9
Median 5Y
8.1
Industry
2.9
Forward
7.4
vs History
9
vs Industry
27
Median 3Y
38.3
Median 5Y
36.2
Industry
25.4
Forward
29.9
vs History
76
vs Industry
24
Median 3Y
30.8
Median 5Y
32
Industry
16.4
vs History
82
vs Industry
17
Median 3Y
53.7
Median 5Y
55.4
Industry
25.6
vs History
38
vs Industry
11
Median 3Y
6.7
Median 5Y
6.3
Industry
2.2
vs History
47
vs Industry
20
Median 3Y
7.7
Median 5Y
7.8
Industry
2.9
Forward
7.2
vs History
55
vs Industry
32
Median 3Y
15.5
Median 5Y
15.9
Industry
9.9
vs History
53
vs Industry
26
Median 3Y
22.8
Median 5Y
23.2
Industry
15.6
Forward
20.9
vs History
53
vs Industry
27
Median 3Y
27.8
Median 5Y
28.8
Industry
20.4
Forward
25.7
vs History
76
vs Industry
24
Median 3Y
30
Median 5Y
31
Industry
15.3
vs History
82
vs Industry
16
Median 3Y
50.5
Median 5Y
52.3
Industry
21.7
vs History
49
vs Industry
17
Median 3Y
6
Median 5Y
6.2
Industry
2

Multiples Across Competitors

ASM Competitors Multiples
ASM International NV Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
ASM International NV
AEX:ASM
25.4B EUR 8.1 52.5 22.3 27.8
NL
ASML Holding NV
AEX:ASML
269B EUR 9.5 35.6 26.2 28.8
US
Brooks Automation Inc
LSE:0HQ1
289.8B USD 457.3 -4 434 9 222.9 -6 133.9
US
Applied Materials Inc
NASDAQ:AMAT
158.7B USD 5.7 23.5 17.9 18.8
US
Lam Research Corp
NASDAQ:LRCX
128.1B USD 7.5 27.5 22.3 23.9
US
KLA Corp
NASDAQ:KLAC
122.1B USD 10.6 33 23.7 25.7
JP
Tokyo Electron Ltd
TSE:8035
12.3T JPY 5.1 22.6 15.5 16.9
JP
Advantest Corp
TSE:6857
8.3T JPY 10.5 51 31.3 35.1
JP
Disco Corp
TSE:6146
4.7T JPY 11.8 37.6 24.8 26.6
CN
NAURA Technology Group Co Ltd
SZSE:002371
176.7B CNY 5.5 29.1 24.1 24.1
CN
Advanced Micro-Fabrication Equipment Inc China
SSE:688012
113.5B CNY 11.8 67.6 76.3 76.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
ASM International NV
AEX:ASM
Average EV/EBIT: 30.4
27.8
18%
1.5
NL
ASML Holding NV
AEX:ASML
28.8
18%
1.6
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -6 133.9 N/A N/A
US
Applied Materials Inc
NASDAQ:AMAT
18.8
9%
2.1
US
Lam Research Corp
NASDAQ:LRCX
23.9
17%
1.4
US
KLA Corp
NASDAQ:KLAC
25.7
15%
1.7
JP
Tokyo Electron Ltd
TSE:8035
16.9
N/A N/A
JP
Advantest Corp
TSE:6857
35.1
N/A N/A
JP
Disco Corp
TSE:6146
26.6
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
24.1
27%
0.9
CN
Advanced Micro-Fabrication Equipment Inc China
SSE:688012
76.3
50%
1.5