Valuation Disco Corporation OTC Markets

Stocks

Delayed OTC Markets 13:46:33 2026-08-26 EDT			5-day change	1st Jan Change
370.13 ^USD	-0.27%		-1.59%	+21.90%

07-24	Disco Corp Announces Appointment of Andre Mintz to Board of Directors, Effective July 21, 2026	CI
07-23	Disco Corporation Announced the Revision of Dividend Forecasts for the Second Quarter Ending September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,241,500	1,657,021	6,196,471	3,239,857	6,642,215	6,574,229	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	-1.02%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	6,216,974	6,119,902	5,994,248
Change	-	33.9%	300.34%	-49.66%	111.17%	-2.21%	-1.56%	-2.05%
P/E	18.7x	20x	73.6x	26.1x	49x	35.3x	29x	25.5x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	9.4x	7.84x	6.76x
PEG	-	0.8x	47.66x	0.6x	5.26x	0.9x	1.3x	1.9x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	11.8x	10.1x	8.87x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	11.2x	9.37x	8.09x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	23.6x	19.1x	16.4x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	24.8x	19.9x	16.8x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	49.2x	35.2x	28.8x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	2.03%	2.84%	3.47%
Dividend per Share ²	269.3	305.3	307	413	505	691.2	845.1	1,068
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.14%	1.39%	1.76%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,719	2,093	2,375
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	40.2%	40.4%	45%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	555,847	653,040	741,037
EBITDA ¹	100,064	120,784	132,521	179,000	199,810	263,827	319,643	366,024
EBIT ¹	91,513	110,413	121,490	166,800	184,989	251,092	306,925	356,983
Net income ¹	66,206	82,891	84,205	123,900	135,521	185,851	227,020	263,847
Net Debt ¹	-125,771	-163,053	-215,486	-229,167	-284,575	-357,255	-454,326	-579,981
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	60,610.00	60,610.00	60,610.00
Nbr of stocks (in thousands)	108,270	108,302	108,349	108,375	108,462	108,468	-	-
Announcement Date	4/21/22	4/20/23	4/25/24	4/17/25	4/22/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
APPLIED MATERIALS, INC.	36.4x	11.07x	31.95x	0.41%	381B
NAURA TECHNOLOGY GROUP CO., LTD.	66.31x	9.99x	50.74x	0.14%	75.62B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	65.55x	19.45x	86.87x	0.12%	50.45B
ASM INTERNATIONAL N.V.	35.77x	9.41x	24.42x	0.49%	47.34B
DISCO CORPORATION	35.31x	11.2x	23.6x	1.14%	41.33B
PIOTECH INC.	68.55x	20.76x	65.55x	0.13%	28.2B
GLOBALFOUNDRIES INC.	35.31x	3.29x	10.08x	0.44%	25.2B
ACM RESEARCH (SHANGHAI), INC.	80.75x	15.77x	76.36x	0.31%	20.97B
HWATSING TECHNOLOGY CO., LTD.	60.62x	20.56x	78.26x	0.21%	19.34B
Average	53.84x	13.50x	49.76x	0.38%	76.6B
Weighted average by Cap.	45.01x	11.98x	40.24x	0.39%