
Subaru Corp
TSE:7270

Intrinsic Value
The intrinsic value of one
Subaru Corp
stock under the Base Case scenario is
5 626.25
JPY.
Compared to the current market price of 2 312 JPY,
Subaru Corp
is
Undervalued by 59%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Subaru Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Subaru Corp
Balance Sheet Decomposition
Subaru Corp
Current Assets | 3T |
Cash & Short-Term Investments | 1.8T |
Receivables | 397.6B |
Other Current Assets | 731B |
Non-Current Assets | 1.8T |
Long-Term Investments | 179B |
PP&E | 1T |
Intangibles | 303.7B |
Other Non-Current Assets | 312.5B |
Free Cash Flow Analysis
Subaru Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Subaru Corp
Revenue
|
4.7T
JPY
|
Cost of Revenue
|
-3.7T
JPY
|
Gross Profit
|
1T
JPY
|
Operating Expenses
|
-545B
JPY
|
Operating Income
|
466.3B
JPY
|
Other Expenses
|
-62.7B
JPY
|
Net Income
|
403.6B
JPY
|
Profitability Score
Profitability Due Diligence
Subaru Corp's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Subaru Corp's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Subaru Corp's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Score
Subaru Corp's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Subaru Corp
According to Wall Street analysts, the average 1-year price target for
Subaru Corp
is 2 698.63 JPY
with a low forecast of 1 919 JPY and a high forecast of 3 675 JPY.
Dividends
Current shareholder yield for Subaru Corp is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Subaru Corp
stock under the Base Case scenario is
5 626.25
JPY.
Compared to the current market price of 2 312 JPY,
Subaru Corp
is
Undervalued by 59%.