The Discounted Cash Flow (DCF) valuation of Yamaha Motor Co Ltd (7272.T) is 838.28 JPY. With the latest stock price at 1,184.00 JPY, the upside of Yamaha Motor Co Ltd based on DCF is -29.2%.
Based on the latest price of 1,184.00 JPY and our DCF valuation, Yamaha Motor Co Ltd (7272.T) is a sell. selling 7272.T stocks now will result in a potential gain of 29.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.2% | 7.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 360.37 - 2,410.91 | 838.28 |
| Upside | -69.6% - 103.6% | -29.2% |