Valuation Disco Corporation Deutsche Boerse AG

Stocks

D650

US25461D1000

Semiconductor Equipment & Testing

Market Closed - Deutsche Boerse AG Other stock markets 16:25:02 11/06/2026 +03			5-day change	1st Jan Change
35.60 ^EUR	+0.56%		-0.56%	+48.33%

06-04	Japan's Nikkei pulls back from record high on AI selloff	RE
05-20	Disco Corporation is Grinding Through the AI Gold Rush

Company Valuation: Disco Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,252,293	1,241,500	1,657,021	6,196,471	3,239,857	9,078,271	-	-
Change	-	-0.86%	33.47%	273.95%	-47.71%	180.21%	-	-
Enterprise Value (EV) ¹	1,142,484	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	8,709,430	8,604,843
Change	-	-2.34%	33.9%	300.34%	-49.66%	111.17%	-1%	-1.2%
P/E	32x	18.7x	20x	73.6x	26.1x	49x	50.6x	42.3x
PBR	4.99x	4.24x	4.78x	15.3x	6.78x	11.3x	13x	10.9x
PEG	-	0.3x	0.8x	47.66x	0.6x	5.26x	1.4x	2.2x
Capitalization / Revenue	6.85x	4.89x	5.83x	20.1x	8.24x	15.2x	16.9x	14.7x
EV / Revenue	6.25x	4.4x	5.26x	19.4x	7.65x	14.6x	16.2x	13.9x
EV / EBITDA	19.1x	11.2x	12.4x	45.1x	16.8x	31.8x	33.7x	28x
EV / EBIT	21.5x	12.2x	13.5x	49.2x	18x	34.4x	36x	29.7x
EV / FCF	26.2x	27.8x	21.7x	73.7x	56.3x	-2,856x	67.1x	47.8x
FCF Yield	3.82%	3.59%	4.6%	1.36%	1.78%	-0.04%	1.49%	2.09%
Dividend per Share ²	225.7	269.3	305.3	307	413	505	650.5	809.6
Rate of return	1.95%	2.35%	2%	0.54%	1.38%	0.82%	0.78%	0.97%
EPS ²	361.8	611.7	765.5	777.3	1,143	1,250	1,655	1,978
Distribution rate	62.4%	44%	39.9%	39.5%	36.1%	40.4%	39.3%	40.9%
Net sales ¹	182,857	253,781	284,135	307,554	393,300	436,889	536,974	618,871
EBITDA ¹	59,921	100,064	120,784	132,521	179,000	199,810	258,565	307,022
EBIT ¹	53,106	91,513	110,413	121,490	166,800	184,989	242,171	289,724
Net income ¹	39,091	66,206	82,891	84,205	123,900	135,521	179,552	214,600
Net Debt ¹	-109,809	-125,771	-163,053	-215,486	-229,167	-284,575	-368,841	-473,429
Reference price ²	11,583.33	11,466.67	15,300.00	57,190.00	29,895.00	83,700.00	83,700.00	83,700.00
Nbr of stocks (in thousands)	108,112	108,270	108,302	108,349	108,375	108,462	-	-
Announcement Date	4/22/21 A	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.	43.7x	13.4x	39.09x	0.34%	451B
NAURA TECHNOLOGY GROUP CO., LTD.	62.93x	9.54x	47.97x	0.16%	72.07B
ASM INTERNATIONAL N.V.	45.09x	11.77x	30.8x	0.4%	56.03B
GLOBALFOUNDRIES, INC.	58.55x	5.77x	16.99x	0.05%	43.83B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	87.28x	17.26x	80.08x	0.1%	44.22B
BE SEMICONDUCTOR INDUSTRIES N.V.	76.01x	24.77x	55.69x	1.13%	27.46B
PIOTECH INC.	94.51x	21.46x	92.72x	0.13%	27.3B
ACM RESEARCH (SHANGHAI), INC.	80.45x	15.83x	71.14x	0.26%	21.47B
HANMI SEMICONDUCTOR CO., LTD.	98.64x	39.1x	77.59x	0.31%	20.65B
Average	71.90x	17.66x	56.90x	0.32%	84.91B
Weighted average by Cap.	54.48x	14.16x	44.88x	0.32%