What is the intrinsic value of 1967.T?

As of 2026-08-30, the Intrinsic Value of Yamato Corp (1967.T) is 2,546.93 JPY. This 1967.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,088.00 JPY, the upside of Yamato Corp is 22.00%.

The range of the Intrinsic Value is 2,033.02 - 3,759.85 JPY

Is 1967.T undervalued or overvalued?

Based on its market price of 2,088.00 JPY and our intrinsic valuation, Yamato Corp (1967.T) is undervalued by 22.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,033.02 - 3,759.85	2,546.93	22.0%
DCF (Growth 10y)	2,270.31 - 4,101.01	2,819.73	35.0%
DCF (EBITDA 5y)	1,806.73 - 2,225.56	1,951.30	-6.5%
DCF (EBITDA 10y)	2,026.43 - 2,539.85	2,215.96	6.1%
Fair Value	4,694.77 - 4,694.77	4,694.77	124.85%
P/E	1,643.01 - 1,960.54	1,771.21	-15.2%
EV/EBITDA	1,398.83 - 1,731.54	1,493.64	-28.5%
EPV	1,351.23 - 1,679.42	1,515.33	-27.4%
DDM - Stable	1,676.87 - 4,978.42	3,327.64	59.4%
DDM - Multi	1,936.57 - 4,401.63	2,682.16	28.5%