YASKAWA Electric Corporation

6506 TSE Technology Electric Appliances
TSE Prime
¥4,301.00
-2.96%
Delayed · cached 15 min

Fair value analysis

6506
YASKAWA Electric Corporation
TechnologyElectric Appliances
¥4,301.00
Close used for this calculation
¥1,835.98Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Profitability8/25
Returns4/25
Balance Sheet18/25
Efficiency11/25
Growth4/25
Average
Quality radar
41Prof.8/25Ret.4/25Eff.11/25B.Sht18/25Growth4/25

Consensus fair value

¥1,835.98
Above FV
▼ -57.3% against the close used
Model range ¥283.99 – ¥2,717.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥283.99Fair value¥1,835.98Bull¥2,717.60
FairClose
52-week traded range
52W low ¥3,008.0052W high ¥7,655.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

YASKAWA Electric Corporation closed at ¥4,301.00, 134.3% above the consensus fair value of ¥1,835.98 drawn from 9 valuation models.

Financial DNA score 41/100 — Average. P/E of 31.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥428.55
-90.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,564.83
-63.6%
√(22.5 × EPS × BVPS)
EPS=135.88, BVPS=800.93 · outside Graham range (P/E 31.7, P/B 5.4) — asset-light, treat as a rough floor
P/E Fair Value
¥2,717.60
-36.8%
EPS × 20x (sector P/E)
EPS=135.88, Sector P/E=20x
Peter Lynch (PEG)
¥283.99
-93.4%
EPS × Growth% (PEG = 1 is fair)
EPS=135.88, g=2.1%
EV/EBITDA
¥1,361.27
-68.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=47.31B
Dividend Discount (DDM)
¥866.44
-79.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=67.96, r=10%, g=2%
Book Value (P/B)
¥537.77
-87.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=800.93, ROE=7.7%, g=3%, r=10%
Reverse DCF
¥4,301.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.3% | Historical: -2.1%
Margin of Safety
¥1,177.75
-72.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1570.33, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.