Disco Corp banner

Intrinsic Value

The intrinsic value of Disco Corp (6146) under the Base Case is 72 515.99 JPY per share. Compared with the current market price of 49 290 JPY, the stock appears Undervalued by 32% .

The intrinsic value is calculated using the DCF method. The model assumes Disco Corp's revenue grows 29% in 2027, then slows to average 16% a year over the next five years, versus 19% over the last five. If revenue growth repeated that past pace, the estimate would be about ¥93,000.

Do our valuations actually work? See backtest results .

Intrinsic Value
¥72 515.99
Undervaluation 32%
Intrinsic Value
Price ¥49 290

Disco Corp is valued in line with its history. A discount of this size has been typical over the past 5 years.

Monitor Disco Corp
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value ¥58 012.79
Get notified when the price drops into your buy zone
Intrinsic Value ¥72 515.99
Margin of Safety 20% ¥58 012.79
Current Price ¥49 290
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to Disco Corp

Fundamental Analysis

What Disco Does

Semiconductors Information Technology

Disco Corp makes precision equipment and consumables used to cut, grind, polish, and dice hard materials, especially semiconductor wafers and electronic components. Its machines help chip makers turn large wafers into smaller chips and package them without cracking or contaminating the material. The company also sells the blades, wheels, and other tools that wear out during this process, plus maintenance and support services for its equipment.

Headquarters
Japan JP
Employees
5 256
IPO date
Dec 7, 1999
Read the full company overview
View Company Overview

Disco has a wide economic moat

No Moat Narrow Wide

Replacing DISCO's equipment means revisiting carefully tested combinations of machines, blades, grinding wheels and production settings, creating costly work and a risk of damaged chips. Its patents also restrict copying of its processing technology, making it harder for competitors to offer a direct replacement.

Read the full moat analysis
Financials
Efficiency

Earnings Waterfall
Disco Corp

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one Disco Corp stock?

The intrinsic value for Disco Corp (6146) under the Base Case is 72 515.99 JPY.

Is Disco Corp stock undervalued or overvalued?

Compared with the current market price of 49 290 JPY, the stock appears Undervalued by 32% .

Back to Top