TOYOTA MOTOR CORPORATION

7203 TSE Automobiles Transportation Equipment
TSE Prime
¥3,031.00
+1.24%
Delayed · cached 15 min

Fair value analysis

7203
TOYOTA MOTOR CORPORATION
AutomobilesTransportation Equipment
¥3,031.00
Close used for this calculation
¥4,978.83Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability19/25
Returns16/25
Balance Sheet12/25
Efficiency21/25
Growth16/25
Strong
Quality radar
68Prof.19/25Ret.16/25Eff.21/25B.Sht12/25Growth16/25

Consensus fair value

¥4,978.83
Below FV
▲ +64.3% against the close used
Model range ¥1,860.34 – ¥6,469.73
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¥1,860.34Fair value¥4,978.83Bull¥6,469.73
FairClose
52-week traded range
52W low ¥2,686.0052W high ¥3,944.00

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

Valuation summary

Trading below the consensus fair value

TOYOTA MOTOR CORPORATION closed at ¥3,031.00, 39.1% below the consensus fair value of ¥4,978.83 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 10.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,467.41
+80.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,472.33
+14.6%
√(22.5 × EPS × BVPS)
EPS=295.25, BVPS=1814.97
P/E Fair Value
¥5,905.00
+94.8%
EPS × 20x (sector P/E)
EPS=295.25, Sector P/E=20x
Peter Lynch (PEG)
¥2,300.00
-24.1%
EPS × Growth% (PEG = 1 is fair)
EPS=295.25, g=7.8%
EV/EBITDA
¥6,469.73
+113.5%
(EBITDA × 13.9x − Net Debt) ÷ Shares
EBITDA=6.16T
Dividend Discount (DDM)
¥4,627.18
+52.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=94.87, r=10%, g=7.8%
Book Value (P/B)
¥1,860.34
-38.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1814.97, ROE=10.1%, g=6%, r=10%
Reverse DCF
¥3,031.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: 7.8%
Margin of Safety
¥3,711.19
+22.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4948.25, 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.