Valuation Disco Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:25:02 17/07/26 pm AEST			5-day change	1st Jan Change
32.20 ^EUR	-9.55%		-12.97%	+34.17%

17/07	SBI Securities Starts Disco at Buy with 98,000 Yen Price Target	MT
07/07	Disco Corporation Reports Preliminary Non-Consolidated Sales Results for the Fiscal First Quarter Ended June 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	7,026,539	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	5.79%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	6,660,487	6,559,097	6,442,027
Change	-	33.9%	300.34%	-49.66%	111.17%	4.76%	-1.52%	-1.78%
P/E	18.7x	20x	73.6x	26.1x	49x	38.6x	32x	28.9x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	10.1x	8.42x	7.16x
PEG	-	0.8x	47.66x	0.6x	5.26x	1.1x	1.6x	2.6x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	13x	11.2x	10x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	12.3x	10.4x	9.2x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	25.9x	21.5x	19x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	27.2x	22.2x	19.2x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	52.6x	37.2x	29x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	1.9%	2.69%	3.44%
Dividend per Share ²	269.3	305.3	307	413	505	656.9	819.1	1,026
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.01%	1.26%	1.58%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,679	2,021	2,243
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	39.1%	40.5%	45.8%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	542,303	628,960	700,152
EBITDA ¹	100,064	120,784	132,521	179,000	199,810	257,157	305,185	339,848
EBIT ¹	91,513	110,413	121,490	166,800	184,989	245,254	295,068	336,039
Net income ¹	66,206	82,891	84,205	123,900	135,521	181,733	218,606	248,331
Net Debt ¹	-125,771	-163,053	-215,486	-229,167	-284,575	-366,052	-467,443	-584,513
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	64,780.00	64,780.00	64,780.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
APPLIED MATERIALS, INC.	40.42x	12.46x	36.3x	0.37%	421B
NAURA TECHNOLOGY GROUP CO., LTD.	64.01x	9.63x	49.03x	0.15%	72.48B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	90.11x	19.43x	90.45x	0.09%	49.56B
ASM INTERNATIONAL N.V.	39.52x	10.27x	26.85x	0.45%	48.63B
GLOBALFOUNDRIES, INC.	42.63x	4.12x	12.09x	0.07%	31.54B
PIOTECH INC.	100.89x	23.6x	101.9x	0.12%	29.85B
ACM RESEARCH (SHANGHAI), INC.	80.32x	15.81x	71.02x	0.26%	21.38B
BE SEMICONDUCTOR INDUSTRIES N.V.	56.32x	18.56x	41.33x	1.51%	20.43B
SHENZHEN HAN'S CNC TECHNOLOGY CO., LTD.	76.16x	11.76x	51.73x	0.38%	17.1B
Average	65.60x	13.96x	53.41x	0.38%	79.06B
Weighted average by Cap.	51.37x	12.86x	43.96x	0.34%