As of 2025-05-24, the Intrinsic Value of Toyota Industries Corp (6201.T) is 26,113.55 JPY. This 6201.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18,145.00 JPY, the upside of Toyota Industries Corp is 43.90%.
The range of the Intrinsic Value is 17,296.27 - 48,626.23 JPY
Based on its market price of 18,145.00 JPY and our intrinsic valuation, Toyota Industries Corp (6201.T) is undervalued by 43.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17,296.27 - 48,626.23 | 26,113.55 | 43.9% |
| DCF (Growth 10y) | 33,575.14 - 86,891.89 | 48,652.41 | 168.1% |
| DCF (EBITDA 5y) | 9,380.96 - 12,759.63 | 10,646.37 | -41.3% |
| DCF (EBITDA 10y) | 19,687.45 - 26,214.64 | 22,293.21 | 22.9% |
| Fair Value | 10,602.39 - 10,602.39 | 10,602.39 | -41.57% |
| P/E | 9,338.46 - 13,896.93 | 11,500.38 | -36.6% |
| EV/EBITDA | 1,319.50 - 4,635.86 | 2,875.75 | -84.2% |
| EPV | 2,162.06 - 3,885.86 | 3,023.96 | -83.3% |
| DDM - Stable | 7,272.65 - 20,909.25 | 14,090.96 | -22.3% |
| DDM - Multi | 25,782.11 - 56,746.98 | 35,364.90 | 94.9% |
| Market Cap (mil) | 5,912,367.00 |
| Beta | 1.51 |
| Outstanding shares (mil) | 325.84 |
| Enterprise Value (mil) | 7,174,247.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.61% |
| Cost of Debt | 4.25% |
| WACC | 7.39% |