Valuation Disco Corporation BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:54:46 2026-07-27 EDT			5-day change	1st Jan Change
330.00 ^EUR	+3.12%		-8.57%	-

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	6,795,503	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	2.31%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	6,438,058	6,340,974	6,217,910
Change	-	33.9%	300.34%	-49.66%	111.17%	1.26%	-1.51%	-1.94%
P/E	18.7x	20x	73.6x	26.1x	49x	36.4x	30.2x	27x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	9.7x	8.1x	6.98x
PEG	-	0.8x	47.66x	0.6x	5.26x	1x	1.5x	2.2x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	12.4x	10.5x	9.33x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	11.7x	9.81x	8.54x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	24.5x	20x	17.3x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	25.6x	20.9x	17.8x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	50.6x	35.3x	27.3x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	1.98%	2.83%	3.66%
Dividend per Share ²	269.3	305.3	307	413	505	703.6	842.2	1,055
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.12%	1.34%	1.68%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,722	2,073	2,324
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	40.9%	40.6%	45.4%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	549,560	646,639	728,163
EBITDA ¹	100,064	120,784	132,521	179,000	199,810	263,260	317,497	359,646
EBIT ¹	91,513	110,413	121,490	166,800	184,989	251,164	303,963	349,441
Net income ¹	66,206	82,891	84,205	123,900	135,521	185,907	224,863	258,315
Net Debt ¹	-125,771	-163,053	-215,486	-229,167	-284,575	-357,445	-454,529	-577,593
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	62,650.00	62,650.00	62,650.00
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.	40.85x	12.64x	36.84x	0.36%	426B
NAURA TECHNOLOGY GROUP CO., LTD.	71.58x	10.76x	54.88x	0.13%	81.13B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	102.51x	21.57x	100.42x	0.09%	54.96B
ASM INTERNATIONAL N.V.	38.71x	10.1x	26.36x	0.46%	47.83B
PIOTECH INC.	114.15x	26.78x	115.66x	0.11%	33.81B
GLOBALFOUNDRIES INC.	39.7x	3.82x	11.22x	0.07%	29.37B
ACM RESEARCH (SHANGHAI), INC.	80.18x	15.78x	70.9x	0.26%	21.36B
BE SEMICONDUCTOR INDUSTRIES N.V.	53.61x	18.37x	40.5x	1.53%	20.89B
HWATSING TECHNOLOGY CO., LTD.	94.54x	21.34x	77.69x	0.15%	19.23B
Average	70.65x	15.69x	59.39x	0.35%	81.59B
Weighted average by Cap.	54.96x	13.72x	47.68x	0.33%