Disco Corp
TSE:6146

Watchlist Manager
Disco Corp Logo
Disco Corp
TSE:6146
Watchlist
Price: 46 100 JPY 1.41% Market Closed
Market Cap: 5T JPY

Relative Value

The Relative Value of one Disco Corp stock under the Base Case scenario is hidden JPY. Compared to the current market price of 46 100 JPY, Disco Corp is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Disco Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
16
Median 3Y
11.5
Median 5Y
7.8
Industry
3.4
Forward
11.9
vs History
26
vs Industry
28
Median 3Y
38.4
Median 5Y
25.4
Industry
30.6
Forward
39.5
vs History
14
vs Industry
20
Median 3Y
37.6
Median 5Y
26.2
Industry
18.7
vs History
3
vs Industry
20
Median 3Y
48.5
Median 5Y
33
Industry
26
vs History
26
vs Industry
8
Median 3Y
9.5
Median 5Y
6.4
Industry
2.6
vs History
25
vs Industry
16
Median 3Y
11
Median 5Y
7.3
Industry
3.5
Forward
11.4
vs History
23
vs Industry
35
Median 3Y
15.9
Median 5Y
10.5
Industry
11.8
vs History
22
vs Industry
28
Median 3Y
24.9
Median 5Y
16.3
Industry
18
Forward
25.5
vs History
23
vs Industry
31
Median 3Y
27.1
Median 5Y
17.5
Industry
24.8
vs History
14
vs Industry
20
Median 3Y
35.5
Median 5Y
24.3
Industry
18.3
vs History
3
vs Industry
18
Median 3Y
46
Median 5Y
30.6
Industry
24.1
vs History
26
vs Industry
8
Median 3Y
11.4
Median 5Y
7.4
Industry
2.2

Multiples Across Competitors

Competitors Multiples
Disco Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Disco Corp
TSE:6146
5T JPY 12.2 39.6 26.1 28.2
NL
ASML Holding NV
AEX:ASML
368.6B EUR 11.5 36.1 27.3 30.1
US
Brooks Automation Inc
LSE:0HQ1
314.4B USD 519.8 -2 818 8 688.3 -9 114.4
US
Applied Materials Inc
NASDAQ:AMAT
213.5B USD 7.5 30.5 23.9 25.1
US
Lam Research Corp
NASDAQ:LRCX
199.8B USD 10.2 34.4 28.7 30.4
US
KLA Corp
NASDAQ:KLAC
159.9B USD 12.8 37.7 28 30
JP
Tokyo Electron Ltd
TSE:8035
15.2T JPY 6.1 28 19.5 21.5
JP
Advantest Corp
TSE:6857
14.7T JPY 15 56.2 36.9 39.4
CN
NAURA Technology Group Co Ltd
SZSE:002371
325.1B CNY 8.8 51.7 47.1 47.1
US
Teradyne Inc
NASDAQ:TER
31.6B USD 11 71.3 47.5 58.4
NL
ASM International NV
AEX:ASM
25.3B EUR 7.7 32.3 20.4 25.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Disco Corp
TSE:6146
Average EV/EBITDA: 817.6
26.1
10%
2.6
NL
ASML Holding NV
AEX:ASML
27.3
13%
2.1
US
B
Brooks Automation Inc
LSE:0HQ1
8 688.3
82%
106
US
Applied Materials Inc
NASDAQ:AMAT
23.9
7%
3.4
US
Lam Research Corp
NASDAQ:LRCX
28.7
15%
1.9
US
KLA Corp
NASDAQ:KLAC
28
11%
2.5
JP
Tokyo Electron Ltd
TSE:8035
19.5
9%
2.2
JP
Advantest Corp
TSE:6857
36.9
22%
1.7
CN
NAURA Technology Group Co Ltd
SZSE:002371
47.1
32%
1.5
US
Teradyne Inc
NASDAQ:TER
47.5
26%
1.8
NL
ASM International NV
AEX:ASM
20.4
13%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Disco Corp
TSE:6146
Average EV/EBIT: 33.6
28.2
N/A N/A
NL
ASML Holding NV
AEX:ASML
30.1
14%
2.1
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -9 114.4 N/A N/A
US
Applied Materials Inc
NASDAQ:AMAT
25.1
7%
3.6
US
Lam Research Corp
NASDAQ:LRCX
30.4
15%
2
US
KLA Corp
NASDAQ:KLAC
30
12%
2.5
JP
Tokyo Electron Ltd
TSE:8035
21.5
N/A N/A
JP
Advantest Corp
TSE:6857
39.4
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
47.1
27%
1.7
US
Teradyne Inc
NASDAQ:TER
58.4
29%
2
NL
ASM International NV
AEX:ASM
25.3
14%
1.8