EN DE

Yamaha Corporation (YAMCY) Fair Value & Analysis

Consumer Cyclical · US · Market cap $3.1B

YC Yamaha Corporation logo Yamaha Corporation YAMCY · US
Price$8.65
Fair Value$7.17
Upside-17.1%
Quality61/100
Watch Yamaha Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.1% net margin
Low debt · generates free cash flow
2.46% dividend yield
Ranks above peers (7/11)
Narrow moat 32/100
Evidence: High Range $5.75 – $8.58 Share as image

Fair value as of: Jul 25, 2026

From 22 valuation models · updated 16 days ago

Fair value updated Jul 25, 2026, revised from $7.28 to $7.17 (−1.5%) since Jun 25, 2026. Share price +22.7% over the past month.

A solid business, but screening 17% overvalued on our models.

What matters now

  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from $5.75 (bear) to $8.58 (bull), base $7.17. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 61/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$18.63 $5.62 Fair Value $7.17 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 25, 2026.

How to read this chart

60‑month range $5.62 – $18.63 · fair‑value band $5.75 – $8.58 · the $8.65 price screens above the $7.17 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 25, 2026.

Full chart & analysis →

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

Analysis

Yamaha Corporation (YAMCY) currently trades at $8.65, while our model-based Fair Value estimate is $7.17, implying the stock looks roughly 17.1% overvalued today. The Quality Score stands at 61/100 (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, Yamaha Corporation generated revenue of $465B at a net margin of 5.1%. Revenue grew 11.6% year over year. It earns a return on equity of 5.1%. The balance sheet holds a net cash position of $92.7B. Fundamentals as of Jul 25, 2026

Our scenario range runs from $5.75 (bear case) to $8.58 (bull case); at $8.65, 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 near its 52-week high and 40% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 2% fair-value upside, at -17%, YAMCY 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 BearBaseBull Evidence
Highest evidence
Growth DCF $6.10 $7.53 $10.05 80
Rev-Margin DCF $5.64 $7.53 $9.92 74
ROIC Compounder $4.25 $4.68 $5.05 72
All 22 models by family
DCF Models
FCF DCF $5.94 $7.41 $10.24 38
Owner Earnings $2.88 $3.33 $4.20 31
5Y Revenue Exit $5.64 $7.43 $10.10 39
5Y EBITDA Exit $5.47 $7.13 $9.40 41
5Y P/E Exit $6.26 $8.48 $11.21 38
10Y Revenue Exit $5.62 $7.10 $8.76 36
10Y EBITDA Exit $5.62 $6.91 $8.32 37
10Y P/E Exit $6.10 $7.77 $9.44 35
Earnings-Based
Graham-Dodd $2.37 $3.62 $4.32 54
EPV $4.25 $4.68 $5.05 59
Multiples
P/E Multiple $5.76 $7.68 $9.60 63
P/S Multiple $4.45 $5.93 $7.42 58
P/B Multiple $4.45 $5.93 $7.42 55
EV/EBIT $7.85 $9.96 $12.07 53
EV/EBITDA $5.76 $7.17 $8.58 54
EV/Revenue $5.79 $7.62 $9.45 43
Asset-Based
NCAV (Graham) $3.33 $4.47 $6.67 50
Growth DCF
Growth DCF $6.10 $7.53 $10.05 80
Rev-Margin DCF $5.64 $7.53 $9.92 74
Economic Profit
Residual Income $5.06 $5.11 $4.87 61
ROIC Compounder $4.25 $4.68 $5.05 72
Growth Earnings
Growth-Adj P/E $4.06 $5.80 $7.54 68

Widest divergence: Growth DCF ($7.53) versus Earnings-Based ($3.62). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $465B
Revenue growth (YoY) +11.6%
Net margin 5.1%
Return on equity 5.1%
Free cash flow $33.6B FY2026
P/E ratio 21.2
More key figures
Operating margin 5.5%
EPS (TTM) $0.3300
Dividend yield 2.5%
EPS growth (YoY) +24.3%
Net cash $92.7B FY2026

Figures from reported company fundamentals · as of Jul 25, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 62 · Market factors (momentum, volatility) 73

Profitability 42
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 59
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 93
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 65
Price trend over the last 3–12 months (market factor)
52W Momentum 82
Distance to the 52-week high (market factor)
Net Issuance 50
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

Yamaha Corporation, together with its subsidiaries, engages in the musical instruments, audio equipment, and other businesses in Japan and internationally. It operates through the Musical Instruments, Audio Equipment, and Others segments.

Full company description

Yamaha Corporation, together with its subsidiaries, engages in the musical instruments, audio equipment, and other businesses in Japan and internationally. It operates through the Musical Instruments, Audio Equipment, and Others segments. The Musical Instruments segment offers pianos; digital musical instruments; and wind, string, and percussion instruments; as well as other music-related activities. Its Audio Equipment segment provides audio products; professional audio equipment; information and telecommunication equipment; and other products. The Others segment is involved in the electronic devices business, automobile interior wood components, factory automation equipment, golf products, resort, and other businesses. Yamaha Corporation was founded in 1887 and is headquartered in Hamamatsu, Japan.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Yamaha Corporation reported revenue of $493B in FY2026 versus $408B in FY2022, a compound +4.9%/yr. Reported net income was $25.2B in FY2026, compounding −9.4%/yr from FY2022.

Growth Quality 66/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
$493B
Latest YoY
+6.8%
Avg. growth/yr (3Y)
+3.0%
Avg. growth/yr (5Y)
+5.8%
Avg. growth/yr (26Y)
−0.3%
Revenue +4.9%/yr
FY22 $408B
FY23 $451B
FY24 $463B
FY25 $462B
FY26 $493B
Net income −9.4%/yr
FY22 $37.3B
FY23 $38.2B
FY24 $29.6B
FY25 $13.4B
FY26 $25.2B

YAMCY screens 17% 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). "Yamaha Corporation Fair Value". https://www.fairvalue-calculator.com/stock/YAMCY

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 61 · Above median
Fair Value upside −17% · Below median
Return on equity (TTM) 5% · Above median
Return on assets 3% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 5% · Below median
Revenue growth 12% · Above median
Dividend yield (TTM) 2.5% · Below median

Valuation Multiples vs Leisure median · lower = cheaper

P/E (TTM) 21.2× · Pricier than median
P/FCF 0.1× · Cheaper than 75% of peers

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.

VALUE 11 · sector 14
FUTURE 58 · sector 18
PAST 20 · sector 19
HEALTH 100 · sector 94
DIVIDEND 49 · sector 51

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 Jul 25, 2026).

Stock Price Fair Value vs Fair Value
ANTA Sports Products Limited 2020 HK$74.15 HK$119.29 +61%
Pop Mart International Group 9992 HK$160.20 HK$227.30 +42%
Amer Sports, Inc AS $36.44 $16.16 -56%
Hasbro, Inc HAS $81.55 $83.38 +2%
Life Time Group LTH $42.15 $16.15 -62%
Acushnet Holdings GOLF $114.78 $37.79 -67%
Li Ning Company 2331 HK$14.80 HK$29.26 +98%
Benefit Systems S.A BFT 5,255 PLN 3,714 PLN -29%
Ninebot Limited 689009 ¥37.82 ¥39.17 +4%
Asmodee Group ASMDEEB kr 145.70 kr 41.90 -71%

Compare Yamaha Corporation 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Yamaha Corporation (YAMCY) overvalued or undervalued?
As of Jul 25, 2026, our model estimates a fair value of $7.17 versus a price of $8.65, about −17% (overvalued).
What is the fair value of YAMCY?
Our model-based fair value for Yamaha Corporation is $7.17 (as of Jul 25, 2026), built from audited fundamentals. The current price is $8.65.
What is the quality score of YAMCY?
Yamaha Corporation has a Quality Score of 61/100. 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 Yamaha Corporation (YAMCY)?
Yamaha Corporation reported trailing-twelve-month revenue of about $465B (latest available figure, as of Jul 25, 2026).
What is the net profit margin of YAMCY?
The net profit margin of Yamaha Corporation is about 5.1%, meaning it keeps roughly 5.1% of revenue as net income. Based on the latest reported figures.
Does Yamaha Corporation pay a dividend?
Yamaha Corporation currently shows a dividend yield of about 2.46% relative to its recent price (as of Jul 25, 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 Yamaha Corporation 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.