Yamaha Motor Co.,Ltd.

7272 TSE Automobiles Transportation Equipment
TSE Prime
¥1,731.50
-1.68%
Delayed · cached 15 min

Fair value analysis

7272
Yamaha Motor Co.,Ltd.
AutomobilesTransportation Equipment
¥1,731.50
Close used for this calculation
¥655.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability14/25
Returns6/25
Balance Sheet15/25
Efficiency7/25
Growth15/25
Average
Quality radar
42Prof.14/25Ret.6/25Eff.7/25B.Sht15/25Growth15/25

Consensus fair value

¥655.41
Above FV
▼ -62.1% against the close used
Model range ¥93.23 – ¥1,068.03
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¥93.23Fair value¥655.41Bull¥1,068.03
FairClose
52-week traded range
52W low ¥1,047.5052W high ¥1,973.00

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

Valuation summary

Trading above the consensus fair value

Yamaha Motor Co.,Ltd. closed at ¥1,731.50, 164.2% above the consensus fair value of ¥655.41 drawn from 9 valuation models.

Financial DNA score 42/100 — Average. P/E of 104.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥489.10
-71.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥498.58
-71.2%
√(22.5 × EPS × BVPS)
EPS=16.59, BVPS=665.96 · outside Graham range (P/E 104.4, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥331.80
-80.8%
EPS × 20x (sector P/E)
EPS=16.59, Sector P/E=20x
Peter Lynch (PEG)
¥497.70
-71.3%
EPS × Growth% (PEG = 1 is fair)
EPS=16.59, g=30%
EV/EBITDA
¥1,068.03
-38.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=215.14B
Dividend Discount (DDM)
¥445.95
-74.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.98, r=10%, g=2%
Book Value (P/B)
¥93.23
-94.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=665.96, ROE=1.4%, g=3%, r=10%
Reverse DCF
¥1,731.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 29.7% | Historical: -43.3%
Margin of Safety
¥329.87
-80.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=439.83, 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.