Valuation Disco Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 20:52:54 24/07/2026 BST			5-day change	1st Jan Change
376.17 ^USD	-12.54%		-10.55%	+23.89%

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

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	6,604,600	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	-0.57%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	6,246,602	6,150,943	6,033,479
Change	-	33.9%	300.34%	-49.66%	111.17%	-1.75%	-1.53%	-1.91%
P/E	18.7x	20x	73.6x	26.1x	49x	35.5x	29.5x	26.3x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	9.43x	7.87x	6.78x
PEG	-	0.8x	47.66x	0.6x	5.26x	1x	1.4x	2.2x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	12x	10.2x	9.1x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	11.4x	9.54x	8.32x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	23.7x	19.4x	16.8x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	24.9x	20.3x	17.4x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	49.1x	34.3x	26.5x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	2.04%	2.92%	3.77%
Dividend per Share ²	269.3	305.3	307	413	505	703.6	842.2	1,055
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.16%	1.38%	1.73%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,716	2,066	2,313
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	41%	40.8%	45.6%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	548,488	644,734	725,453
EBITDA ¹	100,064	120,784	132,521	179,000	199,810	263,260	317,497	359,645
EBIT ¹	91,513	110,413	121,490	166,800	184,989	250,497	302,677	347,651
Net income ¹	66,206	82,891	84,205	123,900	135,521	185,413	224,101	257,199
Net Debt ¹	-125,771	-163,053	-215,486	-229,167	-284,575	-357,998	-453,657	-571,120
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	60,890.00	60,890.00	60,890.00
Nbr of stocks (in thousands)	108,270	108,302	108,349	108,375	108,462	108,468	-	-
Announcement Date	21/04/22	20/04/23	25/04/24	17/04/25	22/04/26	-	-	-

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.	42.95x	13.25x	38.6x	0.35%	447B
NAURA TECHNOLOGY GROUP CO., LTD.	69.97x	10.52x	53.64x	0.14%	79.28B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	99x	20.81x	96.91x	0.09%	53.06B
ASM INTERNATIONAL N.V.	39.52x	10.3x	26.89x	0.45%	48.56B
PIOTECH INC.	107.23x	25.12x	108.47x	0.11%	31.75B
GLOBALFOUNDRIES INC.	42.2x	4.07x	11.97x	0.07%	31.23B
BE SEMICONDUCTOR INDUSTRIES N.V.	56.9x	18.71x	41.77x	1.64%	20.69B
ACM RESEARCH (SHANGHAI), INC.	78.09x	15.35x	68.99x	0.27%	20.8B
HWATSING TECHNOLOGY CO., LTD.	92.62x	20.9x	76.07x	0.15%	18.83B
Average	69.83x	15.45x	58.15x	0.36%	83.45B
Weighted average by Cap.	54.83x	13.83x	47.26x	0.32%