ISUZU MOTORS LIMITED

7202 TSE Automobiles Transportation Equipment
TSE Prime
¥2,190.00
+0.46%
Delayed · cached 15 min

Fair value analysis

7202
ISUZU MOTORS LIMITED
AutomobilesTransportation Equipment
¥2,190.00
Close used for this calculation
¥2,560.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability9/25
Returns15/25
Balance Sheet15/25
Efficiency21/25
Growth11/25
Good
Quality radar
60Prof.9/25Ret.15/25Eff.21/25B.Sht15/25Growth11/25

Consensus fair value

¥2,560.72
Below FV
▲ +16.9% against the close used
Model range ¥324.48 – ¥4,320.14
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¥324.48Fair value¥2,560.72Bull¥4,320.14
FairClose
52-week traded range
52W low ¥1,841.0052W high ¥2,918.50

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

Valuation summary

Trading below the consensus fair value

ISUZU MOTORS LIMITED closed at ¥2,190.00, 14.5% below the consensus fair value of ¥2,560.72 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 11.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,274.28
-41.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.7%, r=10%, tg=3%, n=10yr
Graham Number
¥2,286.72
+4.4%
√(22.5 × EPS × BVPS)
EPS=193.14, BVPS=1203.3
P/E Fair Value
¥3,862.80
+76.4%
EPS × 20x (sector P/E)
EPS=193.14, Sector P/E=20x
Peter Lynch (PEG)
¥324.48
-85.2%
EPS × Growth% (PEG = 1 is fair)
EPS=193.14, g=1.7%
EV/EBITDA
¥4,320.14
+97.3%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=356.17B
Dividend Discount (DDM)
¥1,172.75
-46.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=91.98, r=10%, g=2%
Book Value (P/B)
¥1,117.35
-49.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1203.3, ROE=9.5%, g=3%, r=10%
Reverse DCF
¥2,190.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.6% | Historical: 1.7%
Margin of Safety
¥1,855.95
-15.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2474.6, 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.