
Disco Corp
TSE:6146

Intrinsic Value
The intrinsic value of one
Disco Corp
stock under the Base Case scenario is
22 256.95
JPY.
Compared to the current market price of 33 040 JPY,
Disco Corp
is
Overvalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Disco Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Disco Corp
Balance Sheet Decomposition
Disco Corp
Current Assets | 424.5B |
Cash & Short-Term Investments | 229.2B |
Receivables | 43B |
Other Current Assets | 152.3B |
Non-Current Assets | 229.6B |
Long-Term Investments | 3.5B |
PP&E | 204B |
Intangibles | 246m |
Other Non-Current Assets | 21.8B |
Free Cash Flow Analysis
Disco Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Disco Corp
Revenue
|
393.3B
JPY
|
Cost of Revenue
|
-115.7B
JPY
|
Gross Profit
|
277.6B
JPY
|
Operating Expenses
|
-110.9B
JPY
|
Operating Income
|
166.7B
JPY
|
Other Expenses
|
-42.8B
JPY
|
Net Income
|
123.9B
JPY
|
Profitability Score
Profitability Due Diligence
Disco Corp's profitability score is 75/100. The higher the profitability score, the more profitable the company is.

Score
Disco Corp's profitability score is 75/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Disco Corp's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Score
Disco Corp's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Disco Corp
According to Wall Street analysts, the average 1-year price target for
Disco Corp
is 45 030.32 JPY
with a low forecast of 27 775 JPY and a high forecast of 71 820 JPY.
Dividends
Current shareholder yield for Disco Corp is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Disco Corp
stock under the Base Case scenario is
22 256.95
JPY.
Compared to the current market price of 33 040 JPY,
Disco Corp
is
Overvalued by 33%.