MS&AD Insurance Group Holdings,Inc.

8725 TSE Financials Insurance
TSE Prime
¥5,091.00
+2.56%
Delayed · cached 15 min

Fair value analysis

8725
MS&AD Insurance Group Holdings,Inc.
FinancialsInsurance
¥5,091.00
Close used for this calculation
¥8,106.36Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability17/25
Returns6/25
Balance Sheet11/25
Efficiency18/25
Growth22/25
Good
Quality radar
52Prof.17/25Ret.6/25Eff.18/25B.Sht11/25Growth22/25

Consensus fair value

¥8,106.36
Below FV
▲ +59.2% against the close used
Model range ¥2,175.99 – ¥12,308.29
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¥2,175.99Fair value¥8,106.36Bull¥12,308.29
FairClose
52-week traded range
52W low ¥3,142.0052W high ¥5,240.00

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

Valuation summary

Trading below the consensus fair value

MS&AD Insurance Group Holdings,Inc. closed at ¥5,091.00, 37.2% below the consensus fair value of ¥8,106.36 drawn from 8 valuation models.

Financial DNA score 52/100 — Good. P/E of 14.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥12,308.29
+141.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,034.56
-1.1%
√(22.5 × EPS × BVPS)
EPS=342.98, BVPS=3284.52 · outside Graham range (P/E 14.8, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥6,859.60
+34.7%
EPS × 20x (sector P/E)
EPS=342.98, Sector P/E=20x
Peter Lynch (PEG)
¥6,194.22
+21.7%
EPS × Growth% (PEG = 1 is fair)
EPS=342.98, g=18.1%
Dividend Discount (DDM)
¥8,632.30
+69.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=159.86, r=10%, g=8%
Book Value (P/B)
¥2,175.99
-57.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3284.52, ROE=8.7%, g=6%, r=10%
Reverse DCF
¥5,091.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.1% | Historical: 18.1%
Margin of Safety
¥6,050.61
+18.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8067.48, 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.