What is the intrinsic value of 7202.T?

As of 2025-05-20, the Intrinsic Value of Isuzu Motors Ltd (7202.T) is 2,946.37 JPY. This 7202.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,896.00 JPY, the upside of Isuzu Motors Ltd is 55.40%.

The range of the Intrinsic Value is 2,351.31 - 3,896.39 JPY

Is 7202.T undervalued or overvalued?

Based on its market price of 1,896.00 JPY and our intrinsic valuation, Isuzu Motors Ltd (7202.T) is undervalued by 55.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,351.31 - 3,896.39	2,946.37	55.4%
DCF (Growth 10y)	2,936.46 - 4,719.96	3,626.39	91.3%
DCF (EBITDA 5y)	1,761.17 - 2,636.14	2,190.25	15.5%
DCF (EBITDA 10y)	2,355.25 - 3,385.32	2,839.00	49.7%
Fair Value	4,445.15 - 4,445.15	4,445.15	134.45%
P/E	1,443.79 - 2,341.69	1,862.84	-1.7%
EV/EBITDA	1,081.42 - 1,953.07	1,640.85	-13.5%
EPV	2,308.20 - 3,292.59	2,800.39	47.7%
DDM - Stable	1,108.73 - 2,261.04	1,684.89	-11.1%
DDM - Multi	2,797.36 - 4,288.46	3,374.67	78.0%