EN DE

Shimano Inc ADR (SMNNY) Fair Value & Analysis

Consumer Cyclical · US · Market cap $9.0B

SI Shimano Inc ADR logo Shimano Inc ADR SMNNY · US
Price$12.70
Fair Value$7.86
Upside-38.1%
Quality62/100
Watch Shimano Inc ADR for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 7.9% net margin
Low debt · generates free cash flow
2.07% dividend yield
Ranks above peers (8/12)
Narrow moat 37/100
Evidence: High Range $6.56 – $9.16 Share as image

Fair value as of: Aug 20, 2026

From 24 valuation models · updated today

Share price +9.8% over the past month.

A solid business, but screening 38% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case ($9.16). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$30.07 $9.43 Fair Value $7.86 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 20, 2026.

How to read this chart

60‑month range $9.43 – $30.07 · fair‑value band $6.56 – $9.16 · the $12.70 price screens above the $7.86 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Shimano Inc ADR (SMNNY) currently trades at $12.70, while our model-based Fair Value estimate is $7.86, implying the stock looks roughly 38.1% overvalued today. The Quality Score stands at 62/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Shimano Inc ADR generated revenue of $470B at a net margin of 7.9%. Revenue grew 3.6% year over year. It earns a return on equity of 4.4%. The balance sheet holds a net cash position of $474B. Fundamentals as of Aug 20, 2026

Our scenario range runs from $6.56 (bear case) to $9.16 (bull case); at $12.70, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 13% below its 52-week high and 35% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 11% fair-value upside, at -38%, SMNNY screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

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. Evidence
Highest evidence
Growth DCF $7.94 $9.23 $10.94 80
Rev-Margin DCF $8.38 $10.49 $12.83 74
ROIC Compounder $7.61 $8.05 $8.43 72
All 24 models by family
DCF Models
FCF DCF $7.88 $9.30 $11.29 38
Owner Earnings $7.60 $8.89 $10.70 31
5Y Revenue Exit $8.38 $10.49 $13.13 39
5Y EBITDA Exit $10.07 $13.56 $17.54 41
5Y P/E Exit $9.20 $11.98 $14.81 38
10Y Revenue Exit $8.04 $9.87 $12.23 36
10Y EBITDA Exit $9.20 $11.92 $15.43 37
10Y P/E Exit $8.66 $10.87 $13.45 35
Earnings-Based
Graham-Dodd $2.43 $6.47 $8.46 54
Lynch FV $1.25 $1.79 $2.33 50
PEG = 1.0 $1.25 $1.79 $2.33 46
EPV $7.61 $8.05 $8.43 59
Multiples
P/E Multiple $5.90 $7.86 $9.83 63
P/S Multiple $4.41 $5.88 $7.35 58
P/B Multiple $4.56 $6.07 $7.59 55
EV/EBIT $12.12 $14.57 $17.01 53
EV/EBITDA $12.25 $14.74 $17.23 54
EV/Revenue $8.90 $10.67 $12.43 43
Asset-Based
NCAV (Graham) $4.36 $5.84 $8.71 50
Growth DCF
Growth DCF $7.94 $9.23 $10.94 80
Rev-Margin DCF $8.38 $10.49 $12.83 74
Economic Profit
Residual Income $6.41 $6.32 $5.61 61
ROIC Compounder $7.61 $8.05 $8.43 72
Growth Earnings
Growth-Adj P/E $4.61 $6.59 $8.57 68

Widest divergence: DCF Models ($10.49) versus Earnings-Based ($1.79). Highest evidence: Growth DCF (80).

Notify me when SMNNY reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $470B
Revenue growth (YoY) +3.6%
Net margin 7.9%
Return on equity 4.4%
Free cash flow $29.6B FY2025
P/E ratio 52.9
More key figures
Operating margin 8.8%
EPS (TTM) $0.2400
Dividend yield 2.1%
EPS growth (YoY) +34.7%
Net cash $474B FY2025

Figures from reported company fundamentals · as of Aug 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 62 · Market factors (momentum, volatility) 64

Profitability 33
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 95
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 84
Calm price path (market factor)
Momentum 55
Price trend over the last 3–12 months (market factor)
52W Momentum 57
Distance to the 52-week high (market factor)
Net Issuance 98
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Shimano Inc., together with its subsidiaries, develops, produces, and distributes bicycle components, fishing tackle, and rowing equipment in Japan, North America, Europe, the rest of Asia, and internationally. It offers gear shifters, brakes, and other bicycle parts; reels, rods, and fishing gear; and rowing-related products.

Full company description

Shimano Inc., together with its subsidiaries, develops, produces, and distributes bicycle components, fishing tackle, and rowing equipment in Japan, North America, Europe, the rest of Asia, and internationally. It offers gear shifters, brakes, and other bicycle parts; reels, rods, and fishing gear; and rowing-related products. The company was formerly known as Shimano Industrial Co., Ltd. and changed its name to Shimano Inc. in 1991. Shimano Inc. was founded in 1921 and is headquartered in Sakai, Japan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shimano Inc ADR reported revenue of $489B in FY2025 versus $547B in FY2021, a compound −2.7%/yr. Reported net income was $35.6B in FY2025, compounding −25.5%/yr from FY2021.

Growth Quality 65/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$489B
Latest YoY
+8.4%
Avg. growth/yr (3Y) 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.
−8.1%
Avg. growth/yr (5Y) 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.
+5.3%
Avg. growth/yr (20Y) 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.
+5.5%
Revenue −2.7%/yr
FY21 $547B
FY22 $629B
FY23 $474B
FY24 $451B
FY25 $489B
Net income −25.5%/yr
FY21 $116B
FY22 $128B
FY23 $61.1B
FY24 $76.3B
FY25 $35.6B
Character of growth · EPS growth decomposed (2014-2025) +0.1 % p.a.
Revenue per share +4.0 pp

of which total revenue +3.5 pp · buybacks/dilution +0.5 pp

EBIT margin −4.1 pp
Tax rate −0.5 pp
Residual (interest, one-offs) +0.6 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

SMNNY screens 38% overvalued. Compare with ANTA Sports Products Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Shimano Inc ADR Fair Value". https://www.fairvalue-calculator.com/stock/SMNNY

Peer Group

Leisure · 192 stocks

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.

Quality Score 62 · Above median
Fair Value upside −38% · Below median
Return on equity (TTM) 4% · Below median
Return on assets 3% · Above median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth 4% · Above median
Dividend yield (TTM) 2.1% · Below median

Valuation Multiples vs Leisure median · lower = cheaper

P/E (TTM) 52.9× · Pricier than 75% of peers
P/FCF 0.3× · Cheaper than 75% of peers
PEG 1.44× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 20
FUTURE18 · sector 16
PAST17 · sector 20
HEALTH100 · sector 94
DIVIDEND41 · sector 54

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Leisure stocks, each showing price versus our Fair Value estimate (as of Aug 20, 2026).

Stock Price Fair Value vs Fair Value
ANTA Sports Products Limited 2020 HK$72.80 HK$119.82 +65%
Pop Mart International Group 9992 HK$151.00 HK$227.30 +51%
Amer Sports, Inc AS $33.03 $16.16 -51%
Hasbro, Inc HAS $94.89 $81.97 -14%
Life Time Group LTH $45.40 $15.61 -66%
Ninebot Limited 689009 ¥44.94 ¥39.73 -12%
Li Ning Company 2331 HK$14.59 HK$29.45 +102%
Asmodee Group ASMDEEB kr 158.70 kr 96.65 -39%
Smartfit Escola de Ginástica e Dança S.A SMFT3 R$17.25 R$22.90 +33%
Songcheng Performance Development Co 300144 ¥6.17 ¥6.85 +11%

Compare Shimano Inc ADR with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Shimano Inc ADR (SMNNY) overvalued or undervalued?
As of Aug 20, 2026, our model estimates a fair value of $7.86 versus a price of $12.70, about −38% (overvalued).
What is the fair value of SMNNY?
Our model-based fair value for Shimano Inc ADR is $7.86 (as of Aug 20, 2026), built from audited fundamentals. The current price: $12.70.
What is the quality score of SMNNY?
Shimano Inc ADR has a Quality Score of 62/100. 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 revenue of Shimano Inc ADR (SMNNY)?
Shimano Inc ADR reported trailing-twelve-month revenue of about $470B (latest available figure, as of Aug 20, 2026).
What is the net profit margin of SMNNY?
The net profit margin of Shimano Inc ADR is about 7.9%, meaning it keeps roughly 7.9% of revenue as net income. Based on the latest reported figures.
Does Shimano Inc ADR pay a dividend?
Shimano Inc ADR currently shows a dividend yield of about 2.07% relative to its recent price (as of Aug 20, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Shimano Inc ADR and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.