Musashi Seimitsu Industry Co (67X) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Musashi Seimitsu Industry Co €3.44, price €16.50, upside -79.2%, quality 49 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
In Frankfurt, only 4 of the last 21 trading days (30 days) had any turnover. On the other days the price is an indicative quote without trading, so we do not list this stock in the radar. It stays reachable through search.
Watch Musashi Seimitsu Industry Co for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 30, 2026.
How to read this chart
60‑month range €8.21 – €52.50 · fair‑value band €2.27 – €4.30 · the €16.50 price screens above the €3.44 fair value. Dashed = 300-day average. As of Sep 30, 2026.
Follow Musashi Seimitsu Industry Co in your weekly email
Every Wednesday you see whether Musashi Seimitsu Industry Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Musashi Seimitsu Industry Co., Ltd. manufactures and sells automotive parts in Japan, the United States, Asia, China, and Europe.
Show more
Musashi Seimitsu Industry Co., Ltd. manufactures and sells automotive parts in Japan, the United States, Asia, China, and Europe. The company's power train business offers differential mechanism products comprising differential assembly and gear; decelerating mechanisms, including planetary assemblies; engine intake and exhaust mechanisms, such as cast and assembled camshafts, and balance shafts; and shift gear mechanisms comprising transmission gears. Its linkage and suspension business provides connecting, absorbing, and steering transmission mechanisms comprising suspension arm assemblies, and suspension and steering ball joints. The company's motorcycle business offers power transmitting mechanisms, such as cover assemblies, dual clutch transmissions, transmission assemblies, reduction gears for scooters, and other gears for motorcycles; and PF camshafts, assembled camshafts, and camshafts and bevel gears for small, medium-sized, and large motorcycles, as well as general-purpose engines, and outboard motors. In addition, the company offers manufacturing and sales of AI visual inspection machines; and prototyping and mass production contract manufacturing services. The company was formerly known as Musashi Sangyo and changed its name to Musashi Seimitsu Industry Co., Ltd. in September 1963. Musashi Seimitsu Industry Co., Ltd. was founded in 1938 and is headquartered in Toyohashi, Japan.
Stock analysis
Musashi Seimitsu Industry Co (67X) currently trades at €16.50, while our model-based Fair Value estimate is €3.44, 79.2% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of €7.26 per share, and 2 of the 24 models we run sit above the €16.50 price.
Bear case: the Dividend Discount group reads lowest at €1.62, and 22 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: €2.27 (bear) to €4.30 (bull), the price of €16.50 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 49/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Musashi Seimitsu Industry Co reported revenue of ¥347B in FY2026 versus ¥242B in FY2022, a compound +9.5%/yr. Reported net income was ¥1.3B in FY2026, compounding −30.5%/yr from FY2022.
Key figures
Market cap €1.1B · P/E ratio 150.0 · P/S ratio 0.55 · EPS (TTM) €0.1100 · Dividend yield 1.3% · Net margin 0.4% · Return on equity 2.0% · Return on assets (EBIT) 5.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).
What moves the price
The share trades about 69% below its 52-week high and 36% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −27% fair-value upside, at −79%, 67X screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (€0.3800 to €21.40). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear €2.27Fair Value €3.44Bull €4.30
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.63/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+0.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+4.8%
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in JPY ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in JPY: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+20.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+19.4%
Dividend (yield on the price)1.3%
Profit margin 2022 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.4% → 6%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+28.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+9.1%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about +25.4% a year for the price and +6.9% for the forecasts.
Compare Musashi Seimitsu Industry Co with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Auto Parts · 659 stocks
Beats the industry median on 3/14 measures
Overall it trails its industry peers.
Valuation
Quality Score49 · Below median
Fair Value upside−79.6% · Bottom 25%
Profitability
Return on equity (TTM)2.0% · Bottom 25%
Return on assets8.1% · Top 25%
Net margin (TTM)0.8% · Bottom 25%
Operating margin (TTM)5.5% · Above median
Growth and dividend
Revenue growth7.3% · Above median
Dividend yield (TTM)1.3% · Below median
Balance sheet
Debt / equity0.30× · Highest 25%
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (TTM)150.0× · Priciest 25%
P/B1.61× · Pricier than median
P/S (TTM)1.03× · Pricier than median
P/FCF31.6× · Pricier than median
EV/EBITDA9.4× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 25
FUTURE (revenue growth)37· sector 29
PAST (return on equity)8· sector 30
HEALTH (low debt)85· sector 95
DIVIDEND (yield)26· sector 38
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Musashi Seimitsu Industry Co Fair Value". https://www.fairvalue-calculator.com/stock/67X
Frequently asked questions
Is Musashi Seimitsu Industry Co (67X) overvalued or undervalued?
As of Sep 30, 2026, our model estimates a fair value of €3.44 versus a price of €16.50, about −79% upside (overvalued).
What is the fair value of 67X?
Our model-based fair value for Musashi Seimitsu Industry Co is €3.44 (as of Sep 30, 2026), built from audited fundamentals. The current price: €16.50.
What is the quality score of 67X?
Musashi Seimitsu Industry Co has a Quality Score of 49/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Musashi Seimitsu Industry Co (67X)?
Our model-based price target is the fair value of €3.44 (as of Sep 30, 2026) from 24 valuation models. Cautious scenario €2.27, optimistic scenario €4.30. It is a calculation from audited fundamentals, not an analyst target.
What is the Musashi Seimitsu Industry Co stock forecast for 2026?
Our models put fair value at €3.44, about −79% upside versus a price of €16.50 (overvalued). Cautious scenario €2.27, optimistic scenario €4.30. The calculation is refreshed regularly with new filings.
What is the revenue of Musashi Seimitsu Industry Co (67X)?
Musashi Seimitsu Industry Co reported trailing-twelve-month revenue of about ¥353B (latest available figure, as of Sep 30, 2026).
Does Musashi Seimitsu Industry Co pay a dividend?
Musashi Seimitsu Industry Co currently shows a dividend yield of about 1.32% relative to its recent price (as of Sep 30, 2026).
What growth is priced into Musashi Seimitsu Industry Co (67X)?
For today's price to be fair in a discounted-cash-flow model, Musashi Seimitsu Industry Co would have to grow free cash flow by +28.1 % per year for five years (discount rate 11.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +9.5 % per year. As of Sep 30, 2026.
What discount rate (WACC) does the fair value of 67X use?
Our models discount Musashi Seimitsu Industry Co at 11.4 %: a base by market capitalisation (small), damped by beta 1.16, country premium for Germany. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Musashi Seimitsu Industry Co that is +28.1 % per year a year over ten years, using the same discount rate (11.4 %) and the same formula as our fair value.
How much growth has Musashi Seimitsu Industry Co (67X) delivered so far?
Over the past 4 years revenue at Musashi Seimitsu Industry Co grew +9.5 % a year. The price currently implies +28.1 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Musashi Seimitsu Industry Co (67X) growing?
The median revenue growth in the sector is +3.9 % a year. That is the yardstick for the growth priced into Musashi Seimitsu Industry Co (+28.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Musashi Seimitsu Industry Co (67X)?
The free-cash-flow yield on the price is 3.25 %: that much free cash flow Musashi Seimitsu Industry Co produces per unit of market value. When it exceeds the discount rate of our models (11.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Musashi Seimitsu Industry Co (67X)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Musashi Seimitsu Industry Co it is €3.44 per share (as of Sep 30, 2026), against a price of €16.50. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Musashi Seimitsu Industry Co stock overvalued or undervalued in 2026?
As of Sep 30, 2026, 67X trades above its calculated fair value: price €16.50, fair value €3.44, a gap of about −79% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 67X?
No. The price is what the market pays today (€16.50); the fair value is what the company's own numbers justify (€3.44). For Musashi Seimitsu Industry Co the two are €13.06 per share apart. That gap is exactly why we show both numbers side by side.
How much is Musashi Seimitsu Industry Co worth?
The market values Musashi Seimitsu Industry Co at about €1.1B (market capitalisation, as of Sep 30, 2026). Per share that is €16.50; our models calculate a fair value of €3.44 per share.
What do the bullish and bearish scenarios say about 67X?
Our models span a range for Musashi Seimitsu Industry Co: cautious scenario €2.27, base €3.44, optimistic €4.30 per share (as of Sep 30, 2026, price €16.50). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 67X?
Musashi Seimitsu Industry Co trades at a price-to-earnings ratio of 150.0 (as of Sep 30, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €3.44 is built from several models across several years. Other multiples: P/B 1.6, P/S 1.0, EV/EBITDA 9.4.
How solid is the balance sheet of Musashi Seimitsu Industry Co (67X)?
Balance-sheet figures for Musashi Seimitsu Industry Co (as of Sep 30, 2026): return on equity 2.0%, debt of 0.30 per unit of equity. They feed the Quality Score of 49/100, which measures business quality independently of the share price.
How far is 67X from its 52-week high?
Musashi Seimitsu Industry Co trades at €16.50, about 69% below its 52-week high of €52.50 and 36% above the low of €12.14 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of €3.44 is for.
Which stocks are comparable to Musashi Seimitsu Industry Co?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Musashi Seimitsu Industry Co stock attractive at the current price?
The data as of Sep 30, 2026: price €16.50, calculated fair value €3.44 (−79%), Quality Score 49/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 67X calculated?
We run Musashi Seimitsu Industry Co through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of €3.44, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Musashi Seimitsu Industry Co itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Musashi Seimitsu Industry Co (67X)?
The closing price on Oct 1, 2026 was €16.50. Our model-based fair value is €3.44, about −79% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Musashi Seimitsu Industry Co right now?
The price sits above even our optimistic bull case (€4.30). The favourable scenario is already priced in. Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (€2.27 to €4.30) leaves room in how you read the outcome.
Key figures of Musashi Seimitsu Industry Co
How large is the market capitalisation of Musashi Seimitsu Industry Co (67X)?
The market capitalisation of Musashi Seimitsu Industry Co is €1.1B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Musashi Seimitsu Industry Co (67X)?
The price-to-sales ratio of Musashi Seimitsu Industry Co is 0.55 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Musashi Seimitsu Industry Co (67X)?
Earnings per share at Musashi Seimitsu Industry Co are €0.1100 (price ÷ EPS = P/E 150.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Musashi Seimitsu Industry Co (67X)?
The dividend yield of Musashi Seimitsu Industry Co is 1.3% (payout 198%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Musashi Seimitsu Industry Co (67X)?
The net margin of Musashi Seimitsu Industry Co is 0.4% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Musashi Seimitsu Industry Co (67X)?
The return on equity (ROE) of Musashi Seimitsu Industry Co is 2.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Musashi Seimitsu Industry Co (67X)?
On an EBIT basis the return on assets of Musashi Seimitsu Industry Co is 5.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Musashi Seimitsu Industry Co (67X)?
The operating margin of Musashi Seimitsu Industry Co is 5.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Musashi Seimitsu Industry Co (67X)?
Revenue at Musashi Seimitsu Industry Co is growing +7.3% versus a year earlier (3y avg +4.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Musashi Seimitsu Industry Co (67X)?
Earnings per share at Musashi Seimitsu Industry Co are growing +11.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Musashi Seimitsu Industry Co (67X) carry?
The net debt of Musashi Seimitsu Industry Co is ¥66.1B (fiscal year 2026, ≈ 10.6 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Musashi Seimitsu Industry Co in the live analysis
One click puts Musashi Seimitsu Industry Co on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
