Valuation Disco Corporation OTC Markets

Stocks

Delayed OTC Markets 05:06:25 21/08/26 am AEST			5-day change	1st Jan Change
36.96 ^USD	-2.20%		-11.77%	+21.14%

25/07	Disco Corp Announces Appointment of Andre Mintz to Board of Directors, Effective July 21, 2026	CI
24/07	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	6,542,773	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	-1.5%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	6,185,328	6,088,244	5,965,180
Change	-	33.9%	300.34%	-49.66%	111.17%	-2.71%	-1.57%	-2.02%
P/E	18.7x	20x	73.6x	26.1x	49x	35.2x	28.9x	25.6x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	9.34x	7.8x	6.72x
PEG	-	0.8x	47.66x	0.6x	5.26x	0.9x	1.3x	2x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	11.8x	10.1x	8.92x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	11.2x	9.37x	8.14x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	23.4x	19.1x	16.5x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	24.7x	19.9x	16.9x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	48.6x	33.9x	26.2x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	2.06%	2.95%	3.81%
Dividend per Share ²	269.3	305.3	307	413	505	689.6	845.7	1,066
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.14%	1.4%	1.77%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,716	2,086	2,352
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	40.2%	40.5%	45.3%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	552,456	649,734	733,268
EBITDA ¹	100,064	120,784	132,521	179,000	199,810	263,993	318,003	360,717
EBIT ¹	91,513	110,413	121,490	166,800	184,989	250,498	305,944	353,599
Net income ¹	66,206	82,891	84,205	123,900	135,521	185,469	226,321	261,373
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	60,320.00	60,320.00	60,320.00
Nbr of stocks (in thousands)	108,270	108,302	108,349	108,375	108,462	108,468	-	-
Announcement Date	21/4/22	20/4/23	25/4/24	17/4/25	22/4/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
APPLIED MATERIALS, INC.	37.52x	11.46x	32.79x	0.4%	394B
NAURA TECHNOLOGY GROUP CO., LTD.	67.21x	10.12x	51.66x	0.14%	76.86B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	91.02x	20.71x	96.22x	0.08%	52.93B
ASM INTERNATIONAL N.V.	35.26x	9.37x	24.37x	0.49%	46.95B
DISCO CORPORATION	34.83x	11.09x	23.2x	1.15%	40.9B
PIOTECH INC.	98.65x	23.08x	100.54x	0.12%	29.66B
GLOBALFOUNDRIES INC.	37.36x	3.49x	10.69x	0.41%	26.66B
ACM RESEARCH (SHANGHAI), INC.	81.74x	15.97x	77.31x	0.31%	21.2B
BE SEMICONDUCTOR INDUSTRIES N.V.	49.32x	16.94x	36.88x	1.68%	19.99B
Average	59.21x	13.58x	50.41x	0.53%	78.79B
Weighted average by Cap.	48.63x	12.32x	41.91x	0.42%