bear · weight 25%
850.0 – 1100.0
MATCH Act bans DUV sales and servicing in China, TSMC defers High-NA EUV past 2029, AI capex cycle decelerates materially, gross margins compress below 50% sustained, and the 37x forward multiple de-rates sharply toward historical trough of 25-28x
base · weight 50%
1400.0 – 1750.0
China stabilises at 15-20% of revenue without further legislative shock, High-NA EUV ramps on schedule with Intel and Samsung, ASML delivers €37-39B 2026 revenue at ~52% gross margin, AI fab buildout sustains healthy order flow through 2028
bull · weight 25%
2000.0 – 2400.0
MATCH Act stalls in Congress, TSMC pulls forward High-NA EUV adoption ahead of 2029 plan, AI chip demand exceeds consensus, 2030 revenue tracks toward €55-60B upper end of guidance, stock re-rates to 48-52x forward earnings on monopoly premium
| Leaf | Next check | Last data | Source |
| Sole-source EUV supplier with 100% global market share built on 20+ years and €10B+ R&D | None | None | None |
| €38.8B backlog with €7.4B EUV bookings locks in multi-year revenue visibility | None | None | None |
| 16,000+ active patents and exclusive Zeiss/Cymer supply chain create insurmountable entry barriers | None | None | None |
| TSMC, Samsung, Intel all expanding fab capacity driven by AI chip demand exceeding supply | None | None | None |
| High-NA EUV at €380M per unit entering ramp; Intel early adopter with EXE:5200B for 1.4nm node | None | None | None |
| HBM memory bottleneck drives additional litho demand from SK Hynix and Micron | None | None | None |
| China revenue collapsed from 36% to 19% of Q1 2026 sales amid tightening controls | None | None | None |
| MATCH Act threatens full DUV immersion ban including servicing existing installed base in China | None | None | None |
| China self-sufficiency push via SMEE and state-backed lithography investment accelerating | None | None | None |
| Forward P/E of 37.5x prices flawless execution amid compounding geopolitical uncertainty | None | None | None |
| Gross margin guided to compress toward 51-52% in Q2 2026 from Q1 high of 53% | None | None | None |
| TSMC deferral of High-NA mass production to 2029 creates near-term demand air pocket for premium tools | None | None | None |