Valuation Disco Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 11:25:02 01/09/26 pm AEST			5-day change	1st Jan Change
28.20 ^EUR	-4.08%		-9.03%	+17.50%

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	6,138,189	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	-7.59%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	5,780,933	5,683,862	5,558,207
Change	-	33.9%	300.34%	-49.66%	111.17%	-9.07%	-1.68%	-2.21%
P/E	18.7x	20x	73.6x	26.1x	49x	32.9x	27x	23.8x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	8.78x	7.32x	6.31x
PEG	-	0.8x	47.66x	0.6x	5.26x	0.9x	1.2x	1.8x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	11x	9.4x	8.28x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	10.4x	8.7x	7.5x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	21.9x	17.8x	15.2x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	23x	18.5x	15.6x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	45.7x	32.7x	26.7x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	2.19%	3.06%	3.74%
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%	1.22%	1.49%	1.89%
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	56,590.00	56,590.00	56,590.00
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.	34.76x	10.56x	30.5x	0.43%	364B
NAURA TECHNOLOGY GROUP CO., LTD.	68.75x	9.97x	53.14x	0.13%	75.52B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	67.94x	19.93x	86.92x	0.12%	51.57B
ASM INTERNATIONAL N.V.	34.9x	9.17x	23.8x	0.5%	45.97B
DISCO CORPORATION	33.81x	10.7x	22.54x	1.19%	39.46B
PIOTECH INC.	73.96x	22.32x	84.84x	0.14%	29.18B
GLOBALFOUNDRIES INC.	34.37x	3.2x	9.8x	0.45%	24.52B
ACM RESEARCH (SHANGHAI), INC.	83.33x	16.29x	78.84x	0.3%	21.63B
HWATSING TECHNOLOGY CO., LTD.	77.58x	20.64x	73.26x	0.18%	19.2B
Average	56.60x	13.64x	51.52x	0.38%	74.54B
Weighted average by Cap.	45.57x	11.84x	40.85x	0.4%