Suzuki Motor Corp (SZKMY) fair value: what the stock is really worth
As of Oct 22, 2026: fair value (intrinsic value) of Suzuki Motor Corp stock $63.92, price $51.95, upside +23.0%, quality 57 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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 Oct 22, 2026.
How to read this chart
60‑month range $25.92 – $61.27 · fair‑value band $43.31 – $88.82 · the $51.95 price screens below the $63.92 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 22, 2026.
Follow Suzuki Motor Corp ADR in your weekly email
Every Wednesday you see whether Suzuki Motor Corp ADR 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.
Suzuki Motor Corporation engages in the manufacture and sale of automobiles, motorcycles, outboard motors, electric wheelchairs, and other products in Japan and internationally.
Show moreShow less
It offers mini passenger cars and commercial vehicles, compact passenger cars and automobile engines, foundry and machining of engine components, motorcycles and motorcycle engines, outboard motors, motorized wheelchairs, and electro senior vehicles.
The company is also involved in the development and testing of motorcycles; development and sale of land; planning and sale of condominiums; development and leasing of rental stores; real estate leasing and brokerage; solar power generation and installation; development of industrial park; and construction and sale of houses, as well as home remodeling.
In addition, it engages in the planning, development, and sale of motorcycle and automobile supplies; product sales management; sale of various events; operation of gas station; and provision of general LP gas, factory fuel, lubricating oil, gas, etc.
Further, the company imports and sells wine and honey, sells Nihon trim water conditioner, mobile phones, smartphones, tablets, satellite phones, etc.; operates a travel and insurance agency for non-life and life insurance; operates a golf club; and provides building management, production equipment cleaning, cleaning management, painting, weeding, and logging services.
Suzuki Motor Corporation was founded in 1909 and is headquartered in Hamamatsu-shi, Japan.
Stock analysis
Suzuki Motor Corp (SZKMY) currently trades at $51.95, while our model-based Fair Value estimate is $63.92, implying the stock looks roughly 18.7% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of $135.40 per share, and 21 of the 26 models we run sit above the $51.95 price.
Bear case: the Dividend Discount group reads lowest at $20.55, and 5 of the 26 models stay below the price. Data coverage for this calculation is medium.
Scenario range: $43.31 (bear) to $88.82 (bull), the price of $51.95 sits inside 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 57/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Suzuki Motor Corp ADR reported revenue of ¥6.7T in FY2026 versus ¥3.6T in FY2022, a compound +16.9%/yr. Reported net income was ¥466B in FY2026, compounding +30.5%/yr from FY2022.
Key figures
Market cap $25.1B Large · P/E ratio 7.4 · P/S ratio 0.52 · EPS (TTM) $6.99 · Dividend yield 2.2% · Net margin 7.0% · Return on equity 15.3% · Return on assets (EBIT) 8.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (medium confidence).
What moves the price
The share trades about 15% below its 52-week high and 21% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 3% fair-value upside, at 23%, SZKMY screens cheaper than that median.
Fair Value models
Bear$43.31Fair Value $63.92Bull$88.82
Price $51.95 · Upside +23.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then ($3.95 per share) are deliberately not added.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.Coverage ⓘCoverage = 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.90/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+14.5%
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.
+12.9%
Revenue growth 5 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.
+16.0%
Start year 2021 (pandemic). Over 10 years: +7.7% a year
Revenue growth 26 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.
+5.9%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in JPY (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
−25.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−27.5%
Dividend (yield on the price)2.2%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−27.5% vs −12.7%, slowing
Profit margin 2021 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.6% → 9%
2026 sits 74% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2021 (pandemic)
⚠ Revenue per share shrinking 17.8%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less 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).
−8.4%
The company could shrink this much every year for the next five years and today's price would still be justified.
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.
+4.0%
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 −10.3% a year for the price and +1.9% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (95 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Positive
Recent news coverage is more positive than average.
AI conclusion: Strong India market position and operational scale form its main strength, while limited pricing power in the competitive auto sector remains the key weakness.
Main risk: Rising commodity costs linked to geopolitical tensions could further squeeze margins in its core Indian manufacturing and sales operations.
Suzuki is doubling down on India as its main growth engine while announcing a push to halve vehicle development times by 2030 and introduce modular hybrids plus range extenders. Our models see the stock as undervalued. Will faster cycles let it keep pace with Chinese rivals in affordable segments, or will its deep local manufacturing base prove the stronger advantage?
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 Manufacturers · 101 stocks
Beats the industry median on 13/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score57 · Top 25%
Fair Value upside+23.0% · Above median
Profitability
Return on equity (12 months)15.3% · Top 25%
Return on assets7.0% · Top 25%
Net margin (12 months)7.9% · Top 25%
Operating margin (12 months)9.3% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)22.0% · Top 25%
Dividend yield (12 months)2.2% · Below median
Balance sheet
Debt / equity0.14× · Below median
Valuation Multiplesvs Auto Manufacturers median · lower = cheaper
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). "Suzuki Motor Corp ADR Fair Value". https://www.fairvalue-calculator.com/stock/SZKMY
Frequently asked questions
Is Suzuki Motor Corp (SZKMY) overvalued or undervalued?
As of Oct 22, 2026, our model estimates a fair value of $63.92 versus a price of $51.95, about +23% upside (undervalued).
What is the fair value of SZKMY?
Our model-based fair value for Suzuki Motor Corp ADR is $63.92 (as of Oct 22, 2026), built from audited fundamentals. The current price: $51.95.
What is the quality score of SZKMY?
Suzuki Motor Corp ADR has a Quality Score of 57/100. 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 Suzuki Motor Corp (SZKMY)?
Our model-based price target is the fair value of $63.92 (as of Oct 22, 2026) from 26 valuation models. Cautious scenario $43.31, optimistic scenario $88.82. It is a calculation from audited fundamentals, not an analyst target.
What is the Suzuki Motor Corp ADR stock forecast for 2026?
Our models put fair value at $63.92, about +23% upside versus a price of $51.95 (undervalued). Cautious scenario $43.31, optimistic scenario $88.82. The calculation is refreshed regularly with new filings.
What is the revenue of Suzuki Motor Corp (SZKMY)?
Suzuki Motor Corp ADR reported trailing-twelve-month revenue of about ¥6.6T (latest available figure, as of Oct 22, 2026).
Does Suzuki Motor Corp ADR pay a dividend?
Suzuki Motor Corp ADR currently shows a dividend yield of 2.21% relative to its recent price (as of Oct 22, 2026).
What growth is priced into Suzuki Motor Corp (SZKMY)?
For today's price to be fair in a discounted-cash-flow model, Suzuki Motor Corp ADR would have to grow free cash flow by -8.4 % per year for five years (discount rate 8.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +16.0 % per year. As of Oct 22, 2026.
What discount rate (WACC) does the fair value of SZKMY use?
Our models discount Suzuki Motor Corp ADR at 8.1 %: a base by market capitalisation (large), damped by beta 0.45, country premium for USA. 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 Suzuki Motor Corp ADR that is -8.4 % per year a year over ten years, using the same discount rate (8.1 %) and the same formula as our fair value.
How much growth has Suzuki Motor Corp (SZKMY) delivered so far?
Over the past 5 years revenue at Suzuki Motor Corp ADR grew +16.0 % a year. The price currently implies -8.4 % 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 Suzuki Motor Corp (SZKMY) growing?
The median revenue growth in the sector is +4.3 % a year. That is the yardstick for the growth priced into Suzuki Motor Corp ADR (-8.4 % 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 Suzuki Motor Corp (SZKMY)?
The free-cash-flow yield on the price is 9.18 %: that much free cash flow Suzuki Motor Corp ADR produces per unit of market value. When it exceeds the discount rate of our models (8.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Suzuki Motor Corp (SZKMY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Suzuki Motor Corp ADR it is $63.92 per share (as of Oct 22, 2026), against a price of $51.95. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Suzuki Motor Corp ADR stock overvalued or undervalued in 2026?
As of Oct 22, 2026, SZKMY trades below its calculated fair value: price $51.95, fair value $63.92, a gap of about +23% (undervalued). 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 SZKMY?
No. The price is what the market pays today ($51.95); the fair value is what the company's own numbers justify ($63.92). For Suzuki Motor Corp ADR the two are $11.97 per share apart. That gap is exactly why we show both numbers side by side.
How much is Suzuki Motor Corp ADR worth?
The market values Suzuki Motor Corp ADR at about $25.1B (market capitalisation, as of Oct 22, 2026). Per share that is $51.95; our models calculate a fair value of $63.92 per share.
What do the bullish and bearish scenarios say about SZKMY?
Our models span a range for Suzuki Motor Corp ADR: cautious scenario $43.31, base $63.92, optimistic $88.82 per share (as of Oct 22, 2026, price $51.95). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SZKMY?
Suzuki Motor Corp ADR trades at a price-to-earnings ratio of 7.4 (as of Oct 22, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $63.92 is built from several models across several years. Other multiples: P/B 1.2, P/S 0.6, EV/EBITDA 3.8.
How solid is the balance sheet of Suzuki Motor Corp (SZKMY)?
Balance-sheet figures for Suzuki Motor Corp ADR (as of Oct 22, 2026): return on equity 15.3%, debt of 0.14 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is SZKMY from its 52-week high?
Suzuki Motor Corp ADR trades at $51.95, about 15% below its 52-week high of $61.27 and 21% above the low of $43.06 (as of Oct 22, 2026). Distance from the high says nothing about value: that is what the fair value of $63.92 is for.
Which stocks are comparable to Suzuki Motor Corp ADR?
From the same area (Consumer Cyclical) we also value Tesla, Inc, Toyota Motor Corporation, BYD Company, Ferrari N.V, 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 Suzuki Motor Corp ADR stock attractive at the current price?
The data as of Oct 22, 2026: price $51.95, calculated fair value $63.92 (+23%), Quality Score 57/100, from 26 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 SZKMY calculated?
We run Suzuki Motor Corp ADR through 26 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 $63.92, 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 13.2 % above its aggregate fair value. Suzuki Motor Corp ADR currently trades 19 % below its own fair value, and the market average says nothing about that. 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 Suzuki Motor Corp (SZKMY)?
The closing price on Oct 22, 2026 was $51.95. Our model-based fair value is $63.92, about +23% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Suzuki Motor Corp ADR right now?
Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range ($43.31 to $88.82) leaves room in how you read the outcome.
Where does the earnings growth of Suzuki Motor Corp (SZKMY) come from?
Earnings per share at Suzuki Motor Corp ADR grew −16.4 % a year from 2015 to 2026. Broken into its drivers: revenue per share −20.7 %, EBIT margin +4.0 %, tax rate +1.5 %, residual (interest, one-offs) −0.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Suzuki Motor Corp ADR
How large is the market capitalisation of Suzuki Motor Corp (SZKMY)?
The market capitalisation of Suzuki Motor Corp ADR is $25.1B. 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 Suzuki Motor Corp (SZKMY)?
The price-to-sales ratio of Suzuki Motor Corp ADR is 0.52 (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 Suzuki Motor Corp (SZKMY)?
Earnings per share at Suzuki Motor Corp ADR are $6.99 (price ÷ EPS = P/E 7.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Suzuki Motor Corp (SZKMY)?
The dividend yield of Suzuki Motor Corp ADR is 2.2% (payout 16.4%). 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 Suzuki Motor Corp (SZKMY)?
The net margin of Suzuki Motor Corp ADR is 7.0% (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 Suzuki Motor Corp (SZKMY)?
The return on equity (ROE) of Suzuki Motor Corp ADR is 15.3% (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 Suzuki Motor Corp (SZKMY)?
On an EBIT basis the return on assets of Suzuki Motor Corp ADR is 8.2% (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 Suzuki Motor Corp (SZKMY)?
The operating margin of Suzuki Motor Corp ADR is 9.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Suzuki Motor Corp (SZKMY)?
Revenue at Suzuki Motor Corp ADR is growing +22.0% versus a year earlier (3y avg +12.9%). 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 Suzuki Motor Corp (SZKMY)?
Earnings per share at Suzuki Motor Corp ADR are growing +80.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Suzuki Motor Corp (SZKMY) hold?
Suzuki Motor Corp ADR holds more cash than debt, ¥226B net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Suzuki Motor Corp ADR in the live analysis
One click puts Suzuki Motor Corp ADR on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Some data
Oct 22, 2026