As of 2025-05-20, the Intrinsic Value of Mazda Motor Corp (7261.T) is 3,136.74 JPY. This 7261.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 872.00 JPY, the upside of Mazda Motor Corp is 259.70%.
The range of the Intrinsic Value is 2,709.46 - 3,778.17 JPY
Based on its market price of 872.00 JPY and our intrinsic valuation, Mazda Motor Corp (7261.T) is undervalued by 259.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,709.46 - 3,778.17 | 3,136.74 | 259.7% |
| DCF (Growth 10y) | 3,171.14 - 4,372.14 | 3,653.17 | 318.9% |
| DCF (EBITDA 5y) | 2,112.90 - 3,163.08 | 2,669.83 | 206.2% |
| DCF (EBITDA 10y) | 2,587.99 - 3,666.69 | 3,135.79 | 259.6% |
| Fair Value | 1,534.83 - 1,534.83 | 1,534.83 | 76.01% |
| P/E | 1,824.24 - 2,374.12 | 2,009.03 | 130.4% |
| EV/EBITDA | 1,498.67 - 2,677.23 | 2,037.63 | 133.7% |
| EPV | 2,506.87 - 3,049.60 | 2,778.24 | 218.6% |
| DDM - Stable | 1,089.64 - 2,169.24 | 1,629.44 | 86.9% |
| DDM - Multi | 2,127.05 - 3,331.98 | 2,598.80 | 198.0% |
| Market Cap (mil) | 550,929.60 |
| Beta | 1.35 |
| Outstanding shares (mil) | 631.80 |
| Enterprise Value (mil) | 287,658.60 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.61% |
| Cost of Debt | 4.25% |
| WACC | 6.99% |