Valuation Disco Corporation Deutsche Boerse AG

Stocks

D650

US25461D1000

Semiconductor Equipment & Testing

Market Closed - Deutsche Boerse AG Other stock markets 18:58:38 04/08/2026 +03			5-day change	1st Jan Change
36.80 ^EUR	+3.37%		+15.00%	+53.33%

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

Company Valuation: Disco Corporation

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	6,913,733	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	4.09%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	6,556,287	6,459,203	6,336,140
Change	-	33.9%	300.34%	-49.66%	111.17%	3.12%	-1.48%	-1.91%
P/E	18.7x	20x	73.6x	26.1x	49x	37.2x	30.7x	27.4x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	9.87x	8.24x	7.1x
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	12.6x	10.7x	9.47x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	11.9x	9.97x	8.68x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	24.8x	20.3x	17.6x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	26.2x	21.2x	18.1x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	51.5x	36x	27.9x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	1.94%	2.78%	3.59%
Dividend per Share ²	269.3	305.3	307	413	505	693.6	843	1,056
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.09%	1.32%	1.66%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,714	2,075	2,329
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	40.5%	40.6%	45.3%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	549,589	647,592	730,110
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	250,216	304,325	350,230
Net income ¹	66,206	82,891	84,205	123,900	135,521	185,249	225,130	258,899
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	63,740.00	63,740.00	63,740.00
Nbr of stocks (in thousands)	108,270	108,302	108,349	108,375	108,462	108,468	-	-
Announcement Date	4/21/22 A	4/20/23 A	4/25/24 A	4/17/25 A	4/22/26 A	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

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.	41.51x	12.86x	37.48x	0.36%	434B
NAURA TECHNOLOGY GROUP CO., LTD.	64.96x	9.76x	49.76x	0.15%	73.85B
ASM INTERNATIONAL N.V.	35.15x	9.35x	24.34x	0.49%	45.74B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	79.63x	17.64x	82.83x	0.11%	45.08B
GLOBALFOUNDRIES INC.	38.6x	3.69x	10.83x	0.08%	28.54B
PIOTECH INC.	87.24x	20.32x	87.75x	0.14%	25.92B
BE SEMICONDUCTOR INDUSTRIES N.V.	50.96x	17.38x	37.86x	1.64%	20.26B
ACM RESEARCH (SHANGHAI), INC.	68.69x	13.45x	60.44x	0.3%	18.36B
HWATSING TECHNOLOGY CO., LTD.	81.71x	18.42x	67.07x	0.17%	16.72B
Average	60.94x	13.65x	50.93x	0.38%	78.72B
Weighted average by Cap.	49.45x	12.80x	42.87x	0.34%