As of 2026-05-20, the Intrinsic Value of Yamaha Motor Co Ltd (7272.T) is 1,000.60 JPY. This 7272.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,250.50 JPY, the upside of Yamaha Motor Co Ltd is -20.00%.
The range of the Intrinsic Value is 388.57 - 3,186.02 JPY
Based on its market price of 1,250.50 JPY and our intrinsic valuation, Yamaha Motor Co Ltd (7272.T) is overvalued by 20.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 388.57 - 3,186.02 | 1,000.60 | -20.0% |
| DCF (Growth 10y) | 265.22 - 2,507.12 | 759.00 | -39.3% |
| DCF (EBITDA 5y) | 429.57 - 1,447.37 | 990.37 | -20.8% |
| DCF (EBITDA 10y) | 484.28 - 1,616.03 | 1,070.35 | -14.4% |
| Fair Value | 321.79 - 321.79 | 321.79 | -74.27% |
| P/E | 374.99 - 2,204.30 | 1,043.83 | -16.5% |
| EV/EBITDA | 323.88 - 1,285.82 | 809.84 | -35.2% |
| EPV | 668.58 - 1,223.67 | 946.13 | -24.3% |
| DDM - Stable | 130.26 - 411.99 | 271.13 | -78.3% |
| DDM - Multi | 1,806.55 - 3,187.32 | 2,218.04 | 77.4% |
| Market Cap (mil) | 991,654.00 |
| Beta | 0.91 |
| Outstanding shares (mil) | 793.01 |
| Enterprise Value (mil) | 1,637,073.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.18% |
| Cost of Debt | 4.74% |
| WACC | 7.33% |