Disco Corp
TSE:6146

Watchlist Manager
Disco Corp Logo
Disco Corp
TSE:6146
Watchlist
Price: 48 560 JPY -2.23% Market Closed
Market Cap: 5.3T JPY
Section:
 

Relative Value

The Relative Value of one Disco Corp stock under the Base Case scenario is 33 357.59 JPY. Compared to the current market price of 48 560 JPY, Disco Corp is Overvalued by 31%.

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.

Relative Value
Base Case
33 357.59 JPY
Overvaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

12.9
P/S
P/S
Price to Sales
12.9
vs History
15
vs Industry
16
Median 3Y
11.5
Median 5Y
7.8
Industry
3.4
Forward
12.5
More Details
41.7
P/E
P/E
Price to Earnings
41.7
vs History
19
vs Industry
28
Median 3Y
38.4
Median 5Y
25.4
Industry
30.6
Forward
41.6
More Details
53.1
P/OCF
P/OCF
Price to OCF
53.1
vs History
7
vs Industry
20
Median 3Y
37.6
Median 5Y
26.2
Industry
18.7
More Details
216
P/FCFE
P/FCFE
Price to FCFE
216
vs History
1
vs Industry
20
Median 3Y
48.5
Median 5Y
33
Industry
26
More Details
10.2
P/B
P/B
Price to Book Value
10.2
vs History
17
vs Industry
8
Median 3Y
9.5
Median 5Y
6.4
Industry
2.6
More Details
12.3
EV/S
EV/S
Enterprise Value to Sales
12.3
vs History
15
vs Industry
16
Median 3Y
11
Median 5Y
7.3
Industry
3.5
Forward
12
More Details
17.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
17.7
vs History
17
vs Industry
35
Median 3Y
15.9
Median 5Y
10.5
Industry
11.8
More Details
27.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
27.6
vs History
17
vs Industry
28
Median 3Y
24.9
Median 5Y
16.3
Industry
18
Forward
27
More Details
29.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
29.8
vs History
17
vs Industry
31
Median 3Y
27.1
Median 5Y
17.5
Industry
24.8
More Details
50.9
EV/OCF
EV/OCF
Enterprise Value to OCF
50.9
vs History
7
vs Industry
20
Median 3Y
35.5
Median 5Y
24.3
Industry
18.3
More Details
206.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
206.8
vs History
1
vs Industry
18
Median 3Y
46
Median 5Y
30.6
Industry
24.1
More Details
12.5
EV/IC
EV/IC
Enterprise Value to IC
12.5
vs History
22
vs Industry
8
Median 3Y
11.4
Median 5Y
7.4
Industry
2.2
More Details

Multiples Across Competitors

Competitors Multiples
Disco Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Disco Corp
TSE:6146
5.3T JPY 12.9 41.7 27.6 29.8
NL
ASML Holding NV
AEX:ASML
366.5B EUR 11.4 35.9 27.1 29.9
US
Brooks Automation Inc
LSE:0HQ1
311.1B USD 514.3 -2 788.2 8 596.5 -9 018
US
Applied Materials Inc
NASDAQ:AMAT
216.5B USD 7.6 30.9 24.2 25.5
US
Lam Research Corp
NASDAQ:LRCX
210.4B USD 10.7 36.2 30.2 32.1
US
KLA Corp
NASDAQ:KLAC
162.5B USD 13 38.4 28.4 30.5
JP
Tokyo Electron Ltd
TSE:8035
15.2T JPY 6.1 28 19.4 21.5
JP
Advantest Corp
TSE:6857
14.7T JPY 15 56 36.8 39.3
CN
NAURA Technology Group Co Ltd
SZSE:002371
330.9B CNY 9 52.6 47.9 47.9
NL
ASM International NV
AEX:ASM
26.9B EUR 8.2 34.3 21.7 26.9
US
Teradyne Inc
NASDAQ:TER
31.7B USD 11.1 71.7 47.5 58.7
P/E Multiple
Earnings Growth PEG
JP
Disco Corp
TSE:6146
Average P/E: 42.6
41.7
10%
4.2
NL
ASML Holding NV
AEX:ASML
35.9
15%
2.4
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -2 788.2 N/A N/A
US
Applied Materials Inc
NASDAQ:AMAT
30.9
10%
3.1
US
Lam Research Corp
NASDAQ:LRCX
36.2
14%
2.6
US
KLA Corp
NASDAQ:KLAC
38.4
15%
2.6
JP
Tokyo Electron Ltd
TSE:8035
28
8%
3.5
JP
Advantest Corp
TSE:6857
56
39%
1.4
CN
NAURA Technology Group Co Ltd
SZSE:002371
52.6
30%
1.8
NL
ASM International NV
AEX:ASM
34.3
14%
2.5
US
Teradyne Inc
NASDAQ:TER
71.7
24%
3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Disco Corp
TSE:6146
Average EV/EBITDA: 809.8
27.6
10%
2.8
NL
ASML Holding NV
AEX:ASML
27.1
13%
2.1
US
B
Brooks Automation Inc
LSE:0HQ1
8 596.5
82%
104.8
US
Applied Materials Inc
NASDAQ:AMAT
24.2
7%
3.5
US
Lam Research Corp
NASDAQ:LRCX
30.2
15%
2
US
KLA Corp
NASDAQ:KLAC
28.4
11%
2.6
JP
Tokyo Electron Ltd
TSE:8035
19.4
9%
2.2
JP
Advantest Corp
TSE:6857
36.8
22%
1.7
CN
NAURA Technology Group Co Ltd
SZSE:002371
47.9
32%
1.5
NL
ASM International NV
AEX:ASM
21.7
13%
1.7
US
Teradyne Inc
NASDAQ:TER
47.5
26%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Disco Corp
TSE:6146
Average EV/EBIT: 34.2
29.8
N/A N/A
NL
ASML Holding NV
AEX:ASML
29.9
14%
2.1
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -9 018 N/A N/A
US
Applied Materials Inc
NASDAQ:AMAT
25.5
7%
3.6
US
Lam Research Corp
NASDAQ:LRCX
32.1
15%
2.1
US
KLA Corp
NASDAQ:KLAC
30.5
12%
2.5
JP
Tokyo Electron Ltd
TSE:8035
21.5
N/A N/A
JP
Advantest Corp
TSE:6857
39.3
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
47.9
27%
1.8
NL
ASM International NV
AEX:ASM
26.9
14%
1.9
US
Teradyne Inc
NASDAQ:TER
58.7
29%
2

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 302,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.