SUZUKI CO.,LTD.

6785 TSE Technology Electric Appliances
TSE Prime
¥3,065.00
-2.39%
Delayed · cached 15 min

Fair value analysis

6785
SUZUKI CO.,LTD.
TechnologyElectric Appliances
¥3,065.00
Close used for this calculation
¥3,793.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability13/25
Returns15/25
Balance Sheet19/25
Efficiency16/25
Growth14/25
Good
Quality radar
63Prof.13/25Ret.15/25Eff.16/25B.Sht19/25Growth14/25

Consensus fair value

¥3,793.48
Below FV
▲ +23.8% against the close used
Model range ¥1,483.17 – ¥6,636.00
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¥1,483.17Fair value¥3,793.48Bull¥6,636.00
FairClose
52-week traded range
52W low ¥2,098.0052W high ¥3,440.00

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

Valuation summary

Trading below the consensus fair value

SUZUKI CO.,LTD. closed at ¥3,065.00, 19.2% below the consensus fair value of ¥3,793.48 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 15.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,487.19
+13.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.7%, r=10%, tg=3%, n=10yr
Graham Number
¥2,852.87
-6.9%
√(22.5 × EPS × BVPS)
EPS=192.37, BVPS=1880.37 · outside Graham range (P/E 15.9, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥3,847.40
+25.5%
EPS × 20x (sector P/E)
EPS=192.37, Sector P/E=20x
Peter Lynch (PEG)
¥1,483.17
-51.6%
EPS × Growth% (PEG = 1 is fair)
EPS=192.37, g=7.7%
EV/EBITDA
¥6,636.00
+116.5%
(EBITDA × 13.9x − Net Debt) ÷ Shares
EBITDA=7.01B
Dividend Discount (DDM)
¥3,993.29
+30.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=84.9, r=10%, g=7.7%
Book Value (P/B)
¥2,021.40
-34.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1880.37, ROE=10.3%, g=6%, r=10%
Reverse DCF
¥3,065.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 7.7%
Margin of Safety
¥2,546.87
-16.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3395.82, 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.