Valuation Disco Corporation Deutsche Boerse AG

Stocks

D650

US25461D1000

Semiconductor Equipment & Testing

Delayed Deutsche Boerse AG Other stock markets 08:55:01 10/07/2026 BST			5-day change	1st Jan Change
37.00 ^EUR	0.00%		-4.64%	+54.17%

07-06	Disco Corporation Reports Preliminary Non-Consolidated Sales Results for the Fiscal First Quarter Ended June 2026	CI
07-06	Disco's Non-Consolidated Net Sales Climb 26% in Q1	MT

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	7,870,418	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	18.49%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	7,504,366	7,402,976	7,285,906
Change	-	33.9%	300.34%	-49.66%	111.17%	18.04%	-1.35%	-1.58%
P/E	18.7x	20x	73.6x	26.1x	49x	42.6x	35.4x	31.9x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	11.1x	9.3x	7.91x
PEG	-	0.8x	47.66x	0.6x	5.26x	1.2x	1.7x	2.9x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	14.5x	12.5x	11.2x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	13.8x	11.8x	10.4x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	29.2x	24.3x	21.4x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	30.6x	25.1x	21.7x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	59.2x	42x	32.8x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	1.69%	2.38%	3.05%
Dividend per Share ²	269.3	305.3	307	413	505	656.7	819	1,026
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	0.92%	1.15%	1.44%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,678	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	542,041	628,861	700,152
EBITDA ¹	100,064	120,784	132,521	179,000	199,810	257,044	305,113	339,848
EBIT ¹	91,513	110,413	121,490	166,800	184,989	245,177	295,018	336,039
Net income ¹	66,206	82,891	84,205	123,900	135,521	181,675	218,569	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	71,510.00	71,510.00	71,510.00
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

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
APPLIED MATERIALS, INC.	44.85x	13.86x	40.16x	0.33%	467B
NAURA TECHNOLOGY GROUP CO., LTD.	83.06x	12.52x	63.77x	0.12%	93.8B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	124.93x	26.27x	122.32x	0.07%	66.47B
ASM INTERNATIONAL N.V.	42.15x	10.98x	28.74x	0.43%	51.79B
GLOBALFOUNDRIES, INC.	51.7x	5.04x	14.82x	0.06%	38.25B
ACM RESEARCH (SHANGHAI), INC.	115.63x	22.96x	103.17x	0.18%	30.69B
BE SEMICONDUCTOR INDUSTRIES N.V.	63.63x	20.98x	46.74x	1.33%	23.06B
HWATSING TECHNOLOGY CO., LTD.	123.23x	28x	101.94x	0.11%	24.98B
SHENZHEN HAN'S CNC TECHNOLOGY CO., LTD.	97.46x	15.11x	66.49x	0.3%	21.88B
Average	82.96x	17.30x	65.35x	0.33%	90.92B
Weighted average by Cap.	62.87x	15.13x	52.77x	0.29%