🚀 VC round data is live in beta, check it out!

Disco Valuation Multiples

Discover revenue and EBITDA valuation multiples for Disco and similar public comparables like Microchip, Moore Threads Technology, ASM International, STMicroelectronics and more.

Disco Overview

About Disco

Disco Corp is a Japan-based company engaged in the manufacture and sale of precision processing equipment and related tools. The company operates as a single business segment focused on precision cutting, grinding, and polishing technologies used in semiconductor manufacturing and electronic component production. It provides equipment, consumables, and services that support high-precision wafer processing for the semiconductor and electronics industries.


Founded

1940

HQ

Japan

Employees

7.0K

Financials (LTM)

Revenue: $3B
EBITDA: $1B

EV

$48B

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

Disco Financials

Disco reported last 12-month revenue of $3B and EBITDA of $1B.

In the same LTM period, Disco generated $2B in gross profit, $1B in EBITDA, and $873M in net income.

Revenue (LTM)


Disco P&L

In the most recent fiscal year, Disco reported revenue of $2B and EBITDA of $1B.

Disco is profitable as of last fiscal year, with gross margin of 71%, EBITDA margin of 46%, and net margin of 31%.

See analyst estimates for Disco
LTMLast FY202320242025202620272028
Revenue$3B$2B$2B$2B$3B
Gross Profit$2B$2B$1B$2B$2B
Gross Margin70%71%67%70%70%
EBITDA$1B$1B$809M$1B$1B
EBITDA Margin46%46%43%45%46%
EBIT Margin43%42%39%42%42%
Net Profit$873M$773M$524M$711M$831M
Net Margin31%31%28%31%31%

Financial data powered by Morningstar, Inc.

Disco Stock Performance

Disco has current market cap of $50B, and enterprise value of $48B.

Market Cap Evolution


Disco's stock price is $462.03.

Disco share price increased by 123.3% in the last year.

Disco has an EPS (earnings per share) of $7.13.

See more trading valuation data for Disco
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$48B$50B-3.6%-2.8%123.3%$7.13

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.

Start Free Trial

Disco Valuation Multiples

Disco trades at 17.3x EV/Revenue multiple, and 37.6x EV/EBITDA.

See NTM and 2027E valuation multiples for Disco

EV / Revenue (LTM)


Disco Financial Valuation Multiples

As of May 1, 2026, Disco has market cap of $50B and EV of $48B.

Disco has a P/E ratio of 57.4x.

LTMLast FY202320242025202620272028
EV/Revenue17.3x19.7x25.7x20.8x18.1x
EV/EBITDA37.6x43.2x59.7x46.3x39.6x
EV/EBIT40.6x46.4x65.2x49.8x42.7x
EV/Gross Profit24.6x27.9x38.2x29.7x25.8x
P/E57.4x64.8x95.7x70.4x60.3x
EV/FCF102.2x144.9x99.5x128.2x116.0x

Multiples above and below 250x are considered non-meaningful (n/m). Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Verified Disco Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.

FactSetMorningstar
Start Free Trial

Disco Margins & Growth Rates

Disco grew revenue by 12% and EBITDA by 12% in the last fiscal year.

In the most recent fiscal year, Disco reported gross margin of 71%, EBITDA margin of 46%, and net margin of 31%.

See estimated margins and future growth rates for Disco

Disco Margins

Last FY202420252026202720282029
Gross Margin71%70%70%71%
EBITDA Margin46%45%46%48%
EBIT Margin42%42%42%45%
Net Margin31%31%31%33%
FCF Margin14%16%16%22%

Disco Growth Rates

FY+1/FY23/2424/2525/2626/2727/2828/29
Revenue Growth12%23%15%20%
Gross Profit Growth11%28%15%21%
EBITDA Growth12%29%17%27%
EBIT Growth11%31%16%27%
Net Profit Growth10%36%17%27%
FCF Growth33%(22%)10%67%

Data powered by FactSet, Inc. and Morningstar, Inc.

Disco Operational KPIs

Disco's revenue per employee in the last FY averaged $0.3M, while opex per employee averaged $0.1M for the same period.

Disco's Rule of 40 is 68% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Disco's Rule of X is 98% (created by Bessemer, Rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

Access forward-looking KPIs for Disco
LTMLast FY202320242025202620272028
Rule of 4068%68%
Bessemer Rule of X100%98%
Revenue per Employee$0.3M
Opex per Employee$0.1M
Opex to Revenue28%28%28%26%

Data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 230+ Verticals

EV/RevenueEV/EBITDA
Last FYLTM2027ELast FYLTM2027E
Microchip12.6x11.7x35.3x29.7x
Moore Threads Technology220.3x161.1x(393.6x)(377.8x)
ASM International12.5x11.6x33.6x30.6x
STMicroelectronics3.8x3.6x19.3x17.3x
Teradyne16.8x14.8x63.9x50.3x
Victory Giant Technology16.7x13.3x52.5x38.9x
Merck KGaA2.7x2.7x9.3x9.4x
MetaX Integrated Circuits178.6x125.6x(532.1x)(784.6x)

This data is available for Pro users. Sign up to see all Disco competitors and their valuation data.

Start Free Trial

Disco M&A Activity

Disco has acquired 1 company to date.

Last acquisition by Disco was on March 29th 2023. Disco acquired 23 for undisclosed valuation.

See M&A valuation multiples

Latest Acquisitions by Disco

23
Description
23 is a Tokyo-based creative agency crafting applications, video productions, designs, and illustrations for corporate clients. It develops iOS and Android apps for e-commerce and branding, alongside motion graphics for advertising campaigns. The studio handles full-cycle projects from concept to deployment. Established in 2015, it collaborates with Japanese brands on digital experiences.
HQ CountryJapan
HQ City
Deal Date29 Mar 2023
Valuationundisclosed
EV/Revenue
EV/EBITDA

This data is available for Pro users. Sign up to see all Disco acquisitions and their M&A valuation multiples.

Start Free Trial

Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples

Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.

Start Free Trial

About Disco

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 over 7K employees.
Is Disco publicly listed?Yes, Disco is a public company listed on Tokyo Stock Exchange.
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?Disco main competitors include Microchip, Moore Threads Technology, ASM International, STMicroelectronics, Teradyne, Victory Giant Technology, Merck KGaA, MetaX Integrated Circuits, Unimicron, NAURA Technology Group.
What is the current market cap of Disco?Disco's current market cap is $50B.
What is the current revenue of Disco?Disco's last 12 months revenue is $3B.
What is the current revenue growth of Disco?Disco revenue growth (NTM/LTM) is 22%.
What is the current EV/Revenue multiple of Disco?Current revenue multiple of Disco is 17.3x.
Is Disco profitable?Yes, Disco is EBITDA-positive (as of the last 12 months).
What is the current EBITDA of Disco?Disco's last 12 months EBITDA is $1B.
What is Disco's EBITDA margin?Disco's last 12 months EBITDA margin is 46%.
What is the current EV/EBITDA multiple of Disco?Current EBITDA multiple of Disco is 37.6x.
What is the current FCF of Disco?Disco's last 12 months FCF is $473M.
What is Disco's FCF margin?Disco's last 12 months FCF margin is 17%.
What is the current EV/FCF multiple of Disco?Current FCF multiple of Disco is 102.2x.
How many companies Disco has acquired to date?As of May 2026, Disco has acquired 1 company.
What was the largest acquisition by Disco?None of the M&A deals Disco has completed have disclosed valuations.
What companies Disco acquired?Disco acquired 23.
In how many companies Disco has invested to date?Disco hasn't invested in any companies yet (or none have been disclosed publicly).

See public comps similar to Disco

Lists including Disco

Start Your
Free Trial Today

Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.

Start Trial