Switch theme
Sign up to access all valuation multiples
Disco Corp is a Japan-based company that manufactures and distributes precision processing and other manufacturing equipment. The firm's product portfolio includes dicing saws, laser saws, grinders, polishers, wafer mounters, die separators, surface planers, water jet saws, dicing blades, grinding wheels, polishing wheels, and related products. Precision processing equipment, predominantly grinders and dicers, make up roughly half of the firm's sales. The firm generates more than half of its revenue in Asia, with the rest coming from Japan, Europe, and the Americas.
1940
4.9K+
LTM Revenue $2.2B
LTM EBITDA $1.2B
$18.8B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Disco has a last 12-month revenue of $2.2B and a last 12-month EBITDA of $1.2B.
In the most recent fiscal year, Disco achieved revenue of $2.0B and an EBITDA of $881M.
Disco expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Disco valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $1.9B | $2.0B | XXX | XXX | XXX |
| Gross Profit | $1.0B | $1.2B | XXX | XXX | XXX |
| Gross Margin | 54% | 60% | XXX | XXX | XXX |
| EBITDA | $803M | $881M | XXX | XXX | XXX |
| EBITDA Margin | 43% | 43% | XXX | XXX | XXX |
| Net Profit | $440M | $551M | XXX | XXX | XXX |
| Net Margin | 23% | 27% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Disco's stock price is JPY 28490 (or $189).
Disco has current market cap of JPY 3.09T (or $20.5B), and EV of JPY 2.82T (or $18.8B).
See Disco trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $18.8B | $20.5B | XXX | XXX | XXX | XXX | $7.42 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Disco has market cap of $20.5B and EV of $18.8B.
Disco's trades at 8.4x LTM EV/Revenue multiple, and 15.8x LTM EBITDA.
Analysts estimate Disco's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Disco and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $18.8B | XXX | XXX | XXX |
| EV/Revenue | 8.7x | XXX | XXX | XXX |
| EV/EBITDA | 17.0x | XXX | XXX | XXX |
| P/E | 27.7x | XXX | XXX | XXX |
| P/E/Growth | 1.6x | XXX | XXX | XXX |
| EV/FCF | 34.0x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpDisco's NTM/LTM revenue growth is 26%
Disco's revenue per employee for the last fiscal year averaged $0.4M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Disco's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Disco's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Disco and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 8% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 51% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 10% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 77% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.4M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 28% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| XXX | XXX | XXX | XXX | XXX | XXX | |
| ASM International | XXX | XXX | XXX | XXX | XXX | XXX |
| ASML | XXX | XXX | XXX | XXX | XXX | XXX |
| Besi | XXX | XXX | XXX | XXX | XXX | XXX |
| 4DS Memory | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Disco acquired XXX companies to date.
Last acquisition by Disco was XXXXXXXX, XXXXX XXXXX XXXXXX . Disco acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Disco founded? | Disco was founded in 1940. |
| Where is Disco headquartered? | Disco is headquartered in Japan. |
| How many employees does Disco have? | As of today, Disco has 4.9K+ employees. |
| Is Disco publicy listed? | Yes, Disco is a public company listed on TKS. |
| What is the stock symbol of Disco? | Disco trades under 6146 ticker. |
| When did Disco go public? | Disco went public in 1999. |
| Who are competitors of Disco? | Similar companies to Disco include e.g. , ASM International, ASML, Besi. |
| What is the current market cap of Disco? | Disco's current market cap is $20.5B |
| What is the current revenue of Disco? | Disco's last 12-month revenue is $2.2B. |
| What is the current EBITDA of Disco? | Disco's last 12-month EBITDA is $1.2B. |
| What is the current EV/Revenue multiple of Disco? | Current revenue multiple of Disco is 8.4x. |
| What is the current EV/EBITDA multiple of Disco? | Current EBITDA multiple of Disco is 15.8x. |
| What is the current revenue growth of Disco? | Disco revenue growth between 2023 and 2024 was 8%. |
| Is Disco profitable? | Yes, Disco is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
