EN DE

Yamato Holdings (YATRY) Fair Value & Analysis

Industrials · US · Market cap $3.4B

YH Yamato Holdings logo Yamato Holdings YATRY · US
Price$12.35
Fair Value$9.43
Upside-23.6%
Quality64/100
Watch Yamato Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.7% net margin
Low debt · generates free cash flow
2.68% dividend yield
Trails peers (4/11)
Narrow moat 25/100
Evidence: High Range $7.07 – $11.78 Share as image

Fair value as of: Jul 25, 2026

From 23 valuation models · updated 16 days ago

Fair value updated Jul 25, 2026, revised from $5.96 to $9.43 (+58.3%) since Jun 25, 2026. Share price +7.4% over the past month.

A solid business, but screening 24% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($11.78). The favourable scenario is already priced in.
  • Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$25.33 $9.69 Fair Value $9.43 Jul 2015 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 $9.69 – $25.33 · fair‑value band $7.07 – $11.78 · the $12.35 price screens above the $9.43 fair value. Dashed = 300-day average. As of Jul 25, 2026.

Full chart & analysis →

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

Analysis

Yamato Holdings (YATRY) currently trades at $12.35, while our model-based Fair Value estimate is $9.43, implying the stock looks roughly 23.6% overvalued today. The Quality Score stands at 64/100 (solid quality), in the Industrials 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, Yamato Holdings generated revenue of $1.9T at a net margin of 0.7%. Revenue grew 2.1% year over year. It earns a return on equity of 2.3%. The balance sheet holds a net cash position of $43.1B. Fundamentals as of Jul 25, 2026

Our scenario range runs from $7.07 (bear case) to $11.78 (bull case); at $12.35, 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 24% below its 52-week high and 18% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -70% fair-value upside, at -24%, YATRY screens cheaper 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 $9.85 $12.37 $15.61 80
Rev-Margin DCF $8.33 $10.92 $13.64 74
ROIC Compounder $5.25 $5.66 $6.02 72
All 23 models by family
DCF Models
FCF DCF $9.65 $12.33 $15.90 38
Owner Earnings $11.60 $15.03 $19.60 31
5Y Revenue Exit $8.33 $10.81 $13.78 39
5Y EBITDA Exit $15.64 $23.59 $32.38 41
5Y P/E Exit $7.67 $9.64 $11.54 38
10Y Revenue Exit $8.64 $10.89 $13.54 36
10Y EBITDA Exit $13.22 $19.26 $26.58 37
10Y P/E Exit $8.38 $10.12 $11.96 35
Earnings-Based
Graham-Dodd $1.90 $3.98 $5.04 54
PEG = 1.0 $0.5938 $0.8483 $1.10 46
EPV $5.25 $5.66 $6.02 59
Multiples
P/E Multiple $4.40 $5.86 $7.33 63
P/S Multiple $3.56 $4.74 $5.93 58
P/B Multiple $3.56 $4.74 $5.93 55
EV/EBIT $9.99 $12.45 $14.91 53
EV/EBITDA $21.84 $28.24 $34.65 54
EV/Revenue $7.88 $10.14 $12.39 43
Asset-Based
NCAV (Graham) $5.52 $7.40 $11.05 50
Growth DCF
Growth DCF $9.85 $12.37 $15.61 80
Rev-Margin DCF $8.33 $10.92 $13.64 74
Economic Profit
Residual Income $7.77 $7.40 $5.92 61
ROIC Compounder $5.25 $5.66 $6.02 72
Growth Earnings
Growth-Adj P/E $3.22 $4.61 $5.99 68

Widest divergence: Growth DCF ($10.92) versus Earnings-Based ($3.98). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $1.9T
Revenue growth (YoY) +2.1%
Net margin 0.7%
Return on equity 2.3%
Free cash flow $36.7B FY2026
P/E ratio 40.3
More key figures
Operating margin -2.4%
EPS (TTM) $0.2700
Dividend yield 2.7%
EPS growth (YoY) -19.3%
Net cash $43.1B FY2026

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

Quality Score breakdown

Overall quality 64/100

Of which business quality 63 · Market factors (momentum, volatility) 41

Profitability 35
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 43
Earnings quality: real cash, not paper profit
Fin. Strength 76
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 37
Price trend over the last 3–12 months (market factor)
52W Momentum 18
Distance to the 52-week high (market factor)
Net Issuance 100
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

Yamato Holdings Co., Ltd. provides logistics shipping services in Japan and internationally. It operates through Express Business, Contract logistics Business, Global Business, Mobility Business, and Other segments.

Full company description

Yamato Holdings Co., Ltd. provides logistics shipping services in Japan and internationally. It operates through Express Business, Contract logistics Business, Global Business, Mobility Business, and Other segments. The Express Business segment engages in the truck transportation, and chartered roll box pallet transportation businesses, as well as provides home delivery services for individuals and corporate customers. The Contract and logistics Business segment engages in the third party and real estate business. The Global Business segment engages in truck transportation business for corporate customers; planning and operation of logistics centers; and import/export customs clearance, and air transport agency services. The Mobility Business segment engages in automobile maintenance, fuel sales, and non-life insurance agency business. The Other engages in the development and operation management of IT system, call center, and financial services business. Yamato Holdings Co., Ltd. was founded in 1919 and is headquartered in Chuo, Japan.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Yamato Holdings reported revenue of $2.0T in FY2026 versus $1.8T in FY2022, a compound +2.5%/yr. Reported net income was $14.5B in FY2026, compounding −28.7%/yr from FY2022.

Growth Quality 62/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
$2.0T
Latest YoY
+12.2%
Avg. growth/yr (3Y)
+3.2%
Avg. growth/yr (5Y)
+3.1%
Avg. growth/yr (26Y)
+3.5%
Revenue +2.5%/yr
FY22 $1.8T
FY23 $1.8T
FY24 $1.8T
FY25 $1.8T
FY26 $2.0T
Net income −28.7%/yr
FY22 $56.0B
FY23 $45.9B
FY24 $37.6B
FY25 $37.9B
FY26 $14.5B

YATRY screens 24% overvalued. Compare with Old Dominion Freight Line, Inc →

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). "Yamato Holdings Fair Value". https://www.fairvalue-calculator.com/stock/YATRY

Peer Group

Trucking · 47 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 64 · Top 25%
Fair Value upside −24% · Below median
Return on equity (TTM) 2% · Below median
Return on assets 1% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) -2% · Bottom 25%
Revenue growth 2% · Above median
Dividend yield (TTM) 2.7% · Above median
Debt / equity 0.18× · Higher than median

Valuation Multiples vs Trucking median · lower = cheaper

P/E (TTM) 40.3× · 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 2 · sector 9
FUTURE 11 · sector 9
PAST 9 · sector 13
HEALTH 91 · sector 94
DIVIDEND 54 · sector 20

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 Trucking stocks, each showing price versus our Fair Value estimate (as of Jul 25, 2026).

Stock Price Fair Value vs Fair Value
Old Dominion Freight Line, Inc ODFL $225.23 $103.37 -54%
XPO, Inc XPO $219.29 $56.52 -74%
TFI International Inc TFII $155.83 $110.79 -29%
Knight-Swift Transportation Holdings KNX $75.19 $8.58 -89%
Saia, Inc SAIA $438.29 $129.64 -70%
Schneider National, Inc SNDR $38.19 $12.37 -68%
RXO, Inc RXO $27.07 $3.48 -87%
ArcBest Corporation ARCB $147.13 $45.89 -69%
Werner Enterprises, Inc WERN $46.04 $8.24 -82%
Dazhong Transportation (Group) Co 600611 ¥4.55 ¥1.20 -74%

Compare Yamato Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Yamato Holdings (YATRY) overvalued or undervalued?
As of Jul 25, 2026, our model estimates a fair value of $9.43 versus a price of $12.35, about −24% (overvalued).
What is the fair value of YATRY?
Our model-based fair value for Yamato Holdings is $9.43 (as of Jul 25, 2026), built from audited fundamentals. The current price is $12.35.
What is the quality score of YATRY?
Yamato Holdings has a Quality Score of 64/100. 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 Yamato Holdings (YATRY)?
Yamato Holdings reported trailing-twelve-month revenue of about $1.9T (latest available figure, as of Jul 25, 2026).
What is the net profit margin of YATRY?
The net profit margin of Yamato Holdings is about 0.7%, meaning it keeps roughly 0.7% of revenue as net income. Based on the latest reported figures.
Does Yamato Holdings pay a dividend?
Yamato Holdings currently shows a dividend yield of about 2.68% 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 Yamato Holdings 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.