What is the intrinsic value of 7261.T?

As of 2025-07-06, the Intrinsic Value of Mazda Motor Corp (7261.T) is 2,299.86 JPY. This 7261.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 883.10 JPY, the upside of Mazda Motor Corp is 160.40%.

The range of the Intrinsic Value is 1,990.23 - 2,771.51 JPY

Is 7261.T undervalued or overvalued?

Based on its market price of 883.10 JPY and our intrinsic valuation, Mazda Motor Corp (7261.T) is undervalued by 160.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,990.23 - 2,771.51	2,299.86	160.4%
DCF (Growth 10y)	2,138.14 - 2,925.02	2,451.60	177.6%
DCF (EBITDA 5y)	1,887.06 - 2,310.82	2,064.01	133.7%
DCF (EBITDA 10y)	2,094.74 - 2,595.87	2,306.78	161.2%
Fair Value	2,608.48 - 2,608.48	2,608.48	195.38%
P/E	1,208.19 - 1,693.67	1,470.10	66.5%
EV/EBITDA	1,855.76 - 2,252.36	2,015.03	128.2%
EPV	2,919.56 - 3,635.17	3,277.37	271.1%
DDM - Stable	849.92 - 1,626.77	1,238.34	40.2%
DDM - Multi	956.23 - 1,446.53	1,152.66	30.5%