As of 2025-05-20, the Intrinsic Value of Yamaha Corp (7951.T) is 797.59 JPY. This 7951.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 980.10 JPY, the upside of Yamaha Corp is -18.60%.
The range of the Intrinsic Value is 588.40 - 1,601.19 JPY
Based on its market price of 980.10 JPY and our intrinsic valuation, Yamaha Corp (7951.T) is overvalued by 18.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 588.40 - 1,601.19 | 797.59 | -18.6% |
| DCF (Growth 10y) | 632.61 - 1,648.90 | 844.21 | -13.9% |
| DCF (EBITDA 5y) | 810.78 - 1,005.04 | 908.26 | -7.3% |
| DCF (EBITDA 10y) | 771.52 - 1,004.08 | 881.96 | -10.0% |
| Fair Value | 230.75 - 230.75 | 230.75 | -76.46% |
| P/E | 758.72 - 1,058.39 | 868.65 | -11.4% |
| EV/EBITDA | 834.11 - 1,097.35 | 963.10 | -1.7% |
| EPV | 971.93 - 1,303.44 | 1,137.69 | 16.1% |
| DDM - Stable | 502.04 - 2,392.58 | 1,447.31 | 47.7% |
| DDM - Multi | 734.30 - 2,578.12 | 1,126.65 | 15.0% |
| Market Cap (mil) | 492,990.30 |
| Beta | 1.03 |
| Outstanding shares (mil) | 503.00 |
| Enterprise Value (mil) | 394,410.30 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.59% |
| Cost of Debt | 4.25% |
| WACC | 7.43% |