DENSO CORPORATION

6902 TSE Automobiles Transportation Equipment
TSE Prime
¥1,921.00
+1.91%
Delayed · cached 15 min

Fair value analysis

6902
DENSO CORPORATION
AutomobilesTransportation Equipment
¥1,921.00
Close used for this calculation
¥2,210.84Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability15/25
Returns11/25
Balance Sheet18/25
Efficiency19/25
Growth16/25
Good
Quality radar
63Prof.15/25Ret.11/25Eff.19/25B.Sht18/25Growth16/25

Consensus fair value

¥2,210.84
Below FV
▲ +15.1% against the close used
Model range ¥665.37 – ¥3,620.32
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¥665.37Fair value¥2,210.84Bull¥3,620.32
FairClose
52-week traded range
52W low ¥1,834.5052W high ¥2,315.00

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

Valuation summary

Trading below the consensus fair value

DENSO CORPORATION closed at ¥1,921.00, 13.1% below the consensus fair value of ¥2,210.84 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 11.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,026.71
-46.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,983.67
+3.3%
√(22.5 × EPS × BVPS)
EPS=162.96, BVPS=1073.18
P/E Fair Value
¥3,259.20
+69.7%
EPS × 20x (sector P/E)
EPS=162.96, Sector P/E=20x
Peter Lynch (PEG)
¥2,260.26
+17.7%
EPS × Growth% (PEG = 1 is fair)
EPS=162.96, g=13.9%
EV/EBITDA
¥3,020.62
+57.2%
(EBITDA × 16.9x − Net Debt) ÷ Shares
EBITDA=552.54B
Dividend Discount (DDM)
¥3,620.32
+88.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=67.04, r=10%, g=8%
Book Value (P/B)
¥665.37
-65.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1073.18, ROE=8.5%, g=6%, r=10%
Reverse DCF
¥1,921.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0% | Historical: 13.9%
Margin of Safety
¥1,567.40
-18.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2089.86, 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.