Japan Stocks: Intrinsic Value

Intrinsic Value is the plain average of three values:

  • EPV + Growth: earnings power value plus growth value, less net debt.
  • Profit: 15 years of profit paid to shareholders, plus the book value and the profit kept by then.
  • FCFF: 15 years of free cash flow, plus the capital invested by then, less net debt.

The list is ordered by Intrinsic Value / Market Cap. Nothing is capped, so Intrinsic Value can reach many times the Market Cap.

736 companies

Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.

Click to expand. Quality filters, Tech mode logic, FCFF + profit projection guidance.
Filters
Search by name or ticker; filter by market, strategy mode, sector, industry and market cap; sort by a valuation metric. Quality filters live in the panel below.
to
Filters are off by default: on the current valuation no combination beat the unfiltered ranking by a margin that held across every sample. Switching mode does NOT auto-change these filters.
#CompanyTickerExchange CountryOrigin CountrySectorIndustryMarket CapAvg IntrinsicIntrinsic / MarketMargin of SafetyWACCEPV / Profit / FCFFFY EndDetail
1
Rakuten Group, Inc.
4755.TJPJPConsumer CyclicalInternet Retail$9.22B$83.73B
9.08
89.0%3.6%
$234.89B
$8.15B book
$8.15B book
2025-12-31View
2
Mizuho Leasing Company, Limited
8425.TJPJPFinancial ServicesCredit Services$2.30B$13.40B
5.82
82.8%0.8%
$32.72B
$4.63B
$2.85B book
2026-03-31View
3
Hokuriku Electric Power Company
9505.TJPJPUtilitiesUtilities - Regulated Electric$1.42B$7.81B
5.49
81.8%1.4%
$13.74B
$6.85B
$2.83B book
2026-03-31View
4
Nissan Motor Co., Ltd.
7201.TJPJPConsumer CyclicalAuto Manufacturers$6.27B$32.46B
5.18
80.7%1.6%
$31.74B
$32.83B book
$32.83B book
2026-03-31View
5
The Chugoku Electric Power Co., Inc.
9504.TJPJPUtilitiesUtilities - Renewable$2.27B$10.40B
4.58
78.1%1.2%
$16.61B
$8.04B
$6.56B
2026-03-31View
6
MUNINOVA HOLDINGS INC
547A.TJPJPFinancial ServicesCredit Services$1.28B$5.71B
4.47
77.6%1.3%
$12.65B
$2.90B
$1.57B book
2025-03-31View
7
Credit Saison Co., Ltd.
8253.TJPJPFinancial ServicesCredit Services$3.96B$17.54B
4.43
77.4%1.9%
$38.62B
$9.14B
$4.86B book
2026-03-31View
8
Tohoku Electric Power Company, Incorporated
9506.TJPJPUtilitiesUtilities - Renewable$3.95B$16.40B
4.15
75.9%1.6%
$25.20B
$14.13B
$9.88B
2026-03-31View
9
Hokkaido Electric Power Company, Incorporated
9509.TJPJPUtilitiesUtilities - Renewable$1.42B$5.65B
3.97
74.8%1.6%
$8.24B
$3.91B
$4.80B
2026-03-31View
10
Oji Holdings Corporation
3861.TJPJPBasic MaterialsPaper & Paper Products$4.53B$17.41B
3.84
74.0%2.6%
$8.03B
$37.08B
$7.12B book
2026-03-31View
11
Ricoh Leasing Company, Ltd.
8566.TJPJPFinancial ServicesCredit Services$1.28B$4.58B
3.58
72.1%0.9%
$10.66B
$1.56B
$1.51B book
2026-03-31View
12
Mitsubishi HC Capital Inc.
8593.TJPJPFinancial ServicesCredit Services$11.95B$42.05B
3.52
71.6%1.1%
$97.39B
$16.19B
$12.58B book
2026-03-31View
13
Mitsubishi Motors Corporation
7211.TJPJPConsumer CyclicalAuto Manufacturers$2.88B$9.79B
3.40
70.6%3.5%
$19.13B
$4.20B
$6.03B book
2026-03-31View
14
Mazda Motor Corporation
7261.TJPJPConsumer CyclicalAuto Manufacturers$4.32B$14.20B
3.29
69.6%3.9%
$21.99B
$8.55B
$12.05B book
2026-03-31View
15
Fuyo General Lease Co., Ltd.
8424.TJPJPIndustrialsRental & Leasing Services$2.47B$7.72B
3.12
68.0%0.8%
$16.88B
$2.71B
$3.56B book
2026-03-31View
16
Central Japan Railway Company
9022.TJPJPIndustrialsRailroads$21.94B$65.24B
2.97
66.4%3.2%
$75.96B
$59.93B
$59.85B
2026-03-31View
17
Sumitomo Forestry Co., Ltd.
1911.TJPJPConsumer CyclicalResidential Construction$4.62B$13.65B
2.95
66.1%2.9%
$24.06B
$9.21B
$7.67B book
2025-12-31View
18
Heiwa Corporation
6412.TJPJPConsumer CyclicalLeisure$1.27B$3.63B
2.85
64.9%1.6%
$7.69B
$1.65B
$1.56B book
2026-03-31View
19
KYUDEN Holdings Inc.
642A.TJPJPUtilitiesUtilities - Independent Power Producers$6.10B$17.31B
2.84
64.8%2.0%
$17.76B
$21.59B
$12.58B
2026-03-31View
20
Glory Ltd.
6457.TJPJPIndustrialsBusiness Equipment & Supplies$1.43B$3.52B
2.46
59.3%6.0%
$1.88B
$4.34B book
$4.34B book
2025-03-31View
21
ANYCOLOR Inc.
5032.TJPJPCommunication ServicesEntertainment$1.17B$2.67B
2.27
56.0%10.5%
$1.01B
$1.76B
$5.22B
2026-04-30View
22
Shikoku Electric Power Company, Incorporated
9507.TJPJPUtilitiesUtilities - Regulated Electric$2.75B$6.21B
2.26
55.7%2.1%
$7.07B
$7.16B
$4.41B
2026-03-31View
23
Nomura Real Estate Holdings, Inc.
3231.TJPJPReal EstateReal Estate - Development$4.65B$10.46B
2.25
55.5%2.5%
$17.32B
$9.04B
$5.03B book
2026-03-31View
24
SBI Holdings, Inc.
8473.TJPJPFinancial ServicesFinancial Conglomerates$12.61B$27.48B
2.18
54.1%4.8%
$32.41B
$34.92B
$15.11B book
2026-03-31View
25
GMO internet group, Inc.
9449.TJPJPCommunication ServicesTelecom Services$2.38B$5.16B
2.17
54.0%3.7%
$12.03B
$1.57B
$1.90B book
2025-12-31View
26
DCM Holdings Co., Ltd.
3050.TJPJPConsumer CyclicalHome Improvement Retail$1.32B$2.86B
2.17
53.9%2.7%
$4.01B
$2.15B
$2.41B
2026-02-28View
27
Acom Co., Ltd.
8572.TJPJPFinancial ServicesCredit Services$4.53B$9.78B
2.16
53.7%3.4%
$17.78B
$6.67B
$4.90B book
2026-03-31View
28
Subaru Corporation
7270.TJPJPConsumer CyclicalAuto Manufacturers$11.04B$23.63B
2.14
53.3%4.6%
$37.95B
$15.52B
$17.42B book
2026-03-31View
29
Japan Post Holdings Co., Ltd.
6178.TJPJPFinancial ServicesBanks - Regional$43.03B$91.61B
2.13
53.0%5.2%
$103.22B book
$68.39B
$103.22B book
2026-03-31View
30
Umios Corporation
1333.TJPJPConsumer DefensivePackaged Foods$1.17B$2.46B
2.11
52.6%2.7%
$3.61B
$1.95B
$1.83B book
2026-03-31View
31
Daiwa House Industry Co., Ltd.
1925.TJPJPReal EstateReal Estate - Development$16.96B$35.10B
2.07
51.7%3.4%
$51.42B
$34.95B
$18.93B book
2026-03-31View
32
Open House Group Co., Ltd.
3288.TJPJPReal EstateReal Estate - Diversified$5.14B$10.62B
2.06
51.6%4.1%
$18.09B
$10.11B
$3.65B book
2025-09-30View
33
TOMONY Holdings, Inc.
8600.TJPJPFinancial ServicesBanks - Regional$1.46B$2.97B
2.04
50.9%5.2%
$5.24B
$1.80B
$1.86B book
2026-03-31View
34
Kyushu Electric Power Company, Incorporated
9508.TJPJPUtilitiesUtilities - Independent Power Producers$6.33B$12.89B
2.04
50.9%2.0%
$8.67B
$16.52B
$13.48B
2026-03-31View
35
The Kansai Electric Power Company, Incorporated
9503.TJPJPUtilitiesUtilities - Regulated Electric$18.72B$37.35B
2.00
49.9%3.1%
$39.46B
$43.47B
$29.14B
2026-03-31View
36
Tokyo Electric Power Company Holdings, Incorporated
9501.TJPJPUtilitiesUtilities - Renewable$5.36B$10.60B
1.98
49.4%2.2%
$4.28B
$6.10B
$21.41B book
2026-03-31View
37
Komeri Co.,Ltd.
8218.TJPJPConsumer CyclicalHome Improvement Retail$1.10B$2.13B
1.94
48.4%4.0%
$2.40B
$1.97B
$2.01B
2026-03-31View
38
Iida Group Holdings Co., Ltd.
3291.TJPJPConsumer CyclicalResidential Construction$3.73B$7.22B
1.94
48.3%3.7%
$9.69B
$5.56B
$6.40B book
2026-03-31View
39
Nishi-Nippon Railroad Co., Ltd.
9031.TJPJPIndustrialsRailroads$1.36B$2.58B
1.89
47.1%2.4%
$3.16B
$2.74B
$1.84B book
2026-03-31View
40
Honda Motor Co., Ltd.
7267.TJPJPConsumer CyclicalAuto Manufacturers$41.36B$78.07B
1.89
47.0%6.4%
$78.07B book
$78.07B book
$78.07B book
2026-03-31View
41
DeNA Co., Ltd.
2432.TJPJPIndustrialsConglomerates$1.50B$2.82B
1.89
47.0%5.5%
$5.44B
$1.51B book
$1.51B book
2025-03-31View
42
Sotetsu Holdings, Inc.
9003.TJPJPIndustrialsConglomerates$1.51B$2.83B
1.88
46.8%2.0%
$4.15B
$3.07B
$1.27B book
2026-03-31View
43
Suzuki Motor Corporation
7269.TJPJPConsumer CyclicalAuto Manufacturers$24.05B$45.03B
1.87
46.6%6.3%
$47.07B
$41.57B
$46.45B
2026-03-31View
44
Kobe Steel, Ltd.
5406.TJPJPBasic MaterialsSteel$5.03B$9.41B
1.87
46.6%4.8%
$10.52B
$8.18B
$9.55B
2026-03-31View
45
Isuzu Motors Limited
7202.TJPJPConsumer CyclicalAuto Manufacturers$8.87B$16.48B
1.86
46.2%4.7%
$21.82B
$11.51B
$16.12B
2026-03-31View
46
Procrea Holdings, Inc.
7384.TJPJPFinancial ServicesBanks - Regional$1.03B$1.91B
1.85
46.0%5.0%
$4.00B
$726.88M
$1.02B book
2026-03-31View
47
ANA Holdings Inc.
9202.TJPJPIndustrialsAirlines$8.07B$14.62B
1.81
44.8%4.5%
$10.69B
$17.12B
$16.04B
2026-03-31View
48
Tsumura & Co.
4540.TJPJPHealthcareDrug Manufacturers - Specialty & Generic$1.76B$3.19B
1.81
44.8%3.5%
$4.13B
$3.12B
$2.33B book
2026-03-31View
49
Tokyo Tatemono Co., Ltd.
8804.TJPJPReal EstateReal Estate Services$4.25B$7.46B
1.76
43.0%2.1%
$12.78B
$5.76B
$3.83B book
2025-12-31View
50
Chubu Electric Power Company, Incorporated
9502.TJPJPUtilitiesUtilities - Diversified$12.71B$22.28B
1.75
43.0%2.9%
$20.48B
$26.25B
$20.12B book
2026-03-31View
51
Nippon Steel Corporation
5401.TJPJPBasic MaterialsSteel$21.43B$37.21B
1.74
42.4%3.7%
$52.34B
$21.55B
$37.73B book
2026-03-31View
52
Sankyo Co., Ltd.
6417.TJPJPConsumer CyclicalGambling$2.61B$4.52B
1.73
42.3%5.8%
$6.02B
$3.01B
$4.53B
2026-03-31View
53
YTL Corporation Berhad
1773.TJPMYUtilitiesUtilities - Diversified$6.52B$11.22B
1.72
41.9%4.0%
$19.76B
$6.65B
$7.26B book
2026-06-30View
54
Starts Corporation Inc.
8850.TJPJPReal EstateReal Estate - Diversified$1.36B$2.35B
1.72
41.9%4.7%
$3.25B
$2.60B
$1.21B book
2026-03-31View
55
The San-in Godo Bank,Ltd.
8381.TJPJPFinancial ServicesBanks - Regional$2.41B$4.12B
1.71
41.5%4.3%
$8.02B
$2.34B
$2.01B book
2026-03-31View
56
KYB Corporation
7242.TJPJPConsumer CyclicalAuto Parts$1.17B$1.98B
1.70
41.2%6.0%
$2.22B
$2.10B
$1.63B book
2026-03-31View
57
Japan Petroleum Exploration Co., Ltd.
1662.TJPJPEnergyOil & Gas E&P$2.87B$4.85B
1.69
40.9%5.5%
$5.37B
$5.06B
$4.13B book
2026-03-31View
58
Konica Minolta, Inc.
4902.TJPJPIndustrialsBusiness Equipment & Supplies$2.04B$3.44B
1.69
40.7%4.5%
$3.44B book
$3.44B book
$3.44B book
2026-03-31View
59
Sekisui House, Ltd.
1928.TJPJPConsumer CyclicalResidential Construction$13.70B$22.99B
1.68
40.4%4.0%
$32.23B
$22.36B
$14.39B book
2026-01-31View
60
Kuraray Co., Ltd.
3405.TJPJPBasic MaterialsChemicals$3.41B$5.66B
1.66
39.8%3.1%
$7.77B
$4.45B
$4.75B book
2025-12-31View
61
Tokyu Fudosan Holdings Corporation
3289.TJPJPReal EstateReal Estate - Diversified$5.47B$9.08B
1.66
39.7%2.6%
$12.35B
$9.13B
$5.74B book
2026-03-31View
62
Create SD Holdings Co., Ltd.
3148.TJPJPHealthcarePharmaceutical Retailers$1.33B$2.19B
1.64
39.0%5.3%
$2.25B
$1.99B
$2.31B
2026-05-31View
63
Idemitsu Kosan Co.,Ltd.
5019.TJPJPEnergyOil & Gas Refining & Marketing$11.94B$19.41B
1.63
38.5%4.0%
$28.44B
$17.56B
$12.22B book
2026-03-31View
64
Okinawa Financial Group, Inc.
7350.TJPJPFinancial ServicesBanks - Regional$1.07B$1.71B
1.60
37.6%5.4%
$3.05B
$1.06B
$1.02B book
2026-03-31View
65
The Shikoku Bank, Ltd.
8387.TJPJPFinancial ServicesBanks - Regional$1.25B$1.98B
1.58
36.9%5.1%
$3.64B
$1.12B
$1.20B book
2026-03-31View
66
Hanwa Co., Ltd.
8078.TJPJPIndustrialsConglomerates$2.28B$3.60B
1.58
36.8%4.6%
$4.14B
$3.30B
$3.37B
2026-03-31View
67
Nishi-Nippon Financial Holdings, Inc.
7189.TJPJPFinancial ServicesBanks - Regional$4.33B$6.84B
1.58
36.6%5.0%
$12.94B
$3.64B
$3.93B book
2026-03-31View
68
JFE Holdings, Inc.
5411.TJPJPBasic MaterialsSteel$6.95B$10.93B
1.57
36.4%4.2%
$8.98B
$7.02B
$16.78B book
2025-03-31View
69
SHIMAMURA Co., Ltd.
8227.TJPJPConsumer CyclicalApparel Retail$4.24B$6.65B
1.57
36.3%4.6%
$8.37B
$5.46B
$6.13B
2025-02-28View
70
Tosei Corporation
8923.TJPJPReal EstateReal Estate - Diversified$1.10B$1.71B
1.55
35.7%2.9%
$2.63B
$1.80B
$703.12M book
2025-11-30View
71
Tokyo Kiraboshi Financial Group, Inc.
7173.TJPJPFinancial ServicesBanks - Regional$3.08B$4.77B
1.55
35.5%5.2%
$7.35B
$4.32B
$2.65B book
2026-03-31View
72
Namura Shipbuilding Co., Ltd.
7014.TJPJPIndustrialsAerospace & Defense$2.12B$3.28B
1.55
35.3%4.6%
$3.20B
$4.92B
$1.73B
2026-03-31View
73
The Yamanashi Chuo Bank,Ltd.
8360.TJPJPFinancial ServicesBanks - Regional$1.47B$2.27B
1.54
35.2%4.6%
$4.12B
$1.24B
$1.46B book
2026-03-31View
74
Yamaguchi Financial Group, Inc.
8418.TJPJPFinancial ServicesBanks - Regional$4.47B$6.87B
1.54
35.0%4.6%
$12.54B
$3.88B
$4.20B book
2026-03-31View
75
Fukuoka Financial Group, Inc.
8354.TJPJPFinancial ServicesBanks - Regional$9.40B$14.42B
1.53
34.8%4.2%
$27.76B
$8.76B
$6.74B book
2026-03-31View
76
Nippon Shinyaku Co., Ltd.
4516.TJPJPHealthcareDrug Manufacturers - Specialty & Generic$1.45B$2.23B
1.53
34.8%10.4%
$2.28B
$1.98B
$2.43B
2026-03-31View
77
Nippn Corporation
2001.TJPJPConsumer DefensivePackaged Foods$1.46B$2.24B
1.53
34.8%3.5%
$2.41B
$2.21B
$2.10B
2026-03-31View
78
Toyota Boshoku Corporation
3116.TJPJPConsumer CyclicalAuto Parts$2.43B$3.72B
1.53
34.7%5.1%
$5.39B
$2.46B
$3.31B book
2026-03-31View
79
PARK24 Co., Ltd.
4666.TJPJPIndustrialsInfrastructure Operations$1.93B$2.94B
1.53
34.4%4.5%
$1.80B
$5.59B
$1.44B
2025-10-31View
80
Mitsubishi Chemical Group Corporation
4188.TJPJPBasic MaterialsSpecialty Chemicals$9.91B$15.12B
1.53
34.4%4.8%
$15.12B book
$15.12B book
$15.12B book
2026-03-31View
81
Hulic Co., Ltd.
3003.TJPJPReal EstateReal Estate - Diversified$8.16B$12.35B
1.51
33.9%2.9%
$20.33B
$10.66B
$6.06B book
2025-12-31View
82
Valor Holdings Co., Ltd.
9956.TJPJPConsumer CyclicalDepartment Stores$1.19B$1.80B
1.51
33.7%3.7%
$2.28B
$1.85B
$1.27B book
2026-03-31View
83
Shionogi & Co., Ltd.
4507.TJPJPHealthcareDrug Manufacturers - Specialty & Generic$15.13B$22.77B
1.50
33.5%3.9%
$25.67B
$23.75B
$18.88B
2026-03-31View
84
Tokai Rika Co., Ltd.
6995.TJPJPConsumer CyclicalAuto Parts$1.67B$2.50B
1.50
33.1%6.6%
$2.61B
$2.55B
$2.33B book
2026-03-31View
85
Toyota Motor Corporation
7203.TJPJPConsumer CyclicalAuto Manufacturers$233.45B$349.00B
1.50
33.1%3.2%
$480.26B
$330.41B
$236.33B book
2026-03-31View
86
Tobu Railway Co., Ltd.
9001.TJPJPIndustrialsRailroads$3.43B$5.12B
1.49
33.1%2.5%
$6.03B
$5.45B
$3.90B book
2026-03-31View
87
Kumagai Gumi Co.,Ltd.
1861.TJPJPIndustrialsEngineering & Construction$1.35B$2.01B
1.49
33.0%5.1%
$2.48B
$1.64B
$1.92B
2026-03-31View
88
ARCS Company Limited
9948.TJPJPConsumer CyclicalDepartment Stores$1.21B$1.80B
1.49
32.7%4.3%
$2.11B
$1.57B
$1.73B
2026-02-28View
89
Senshu Ikeda Holdings, Inc.
8714.TJPJPFinancial ServicesBanks - Regional$1.99B$2.93B
1.47
32.1%4.7%
$5.37B
$1.82B
$1.59B book
2026-03-31View
90
Aozora Bank, Ltd.
8304.TJPJPFinancial ServicesBanks - Regional$3.00B$4.38B
1.46
31.6%4.6%
$6.97B
$3.08B book
$3.08B book
2026-03-31View
91
Aisin Corporation
7259.TJPJPConsumer CyclicalAuto Parts$9.56B$13.93B
1.46
31.4%6.0%
$12.03B
$14.12B
$15.63B book
2026-03-31View
92
Chugin Financial Group,Inc.
5832.TJPJPFinancial ServicesBanks - Regional$4.21B$6.12B
1.45
31.2%4.6%
$10.25B
$4.23B
$3.89B book
2026-03-31View
93
Nissui Corporation
1332.TJPJPConsumer DefensivePackaged Foods$2.13B$3.09B
1.45
31.1%3.4%
$3.61B
$2.92B
$2.73B
2026-03-31View
94
The Oita Bank, Ltd.
8392.TJPJPFinancial ServicesBanks - Regional$1.57B$2.28B
1.45
31.0%5.5%
$4.24B
$1.06B
$1.54B book
2026-03-31View
95
Rinnai Corporation
5947.TJPJPConsumer CyclicalFurnishings, Fixtures & Appliances$2.95B$4.27B
1.45
30.9%7.0%
$4.83B
$3.08B
$4.91B
2026-03-31View
96
TOA Corporation
1885.TJPJPIndustrialsEngineering & Construction$1.03B$1.49B
1.44
30.8%5.1%
$1.88B
$1.84B
$738.49M book
2026-03-31View
97
San ju San Financial Group,Inc.
7322.TJPJPFinancial ServicesBanks - Regional$1.50B$2.15B
1.44
30.4%5.3%
$3.74B
$1.27B
$1.45B book
2026-03-31View
98
Topre Corporation
5975.TJPJPConsumer CyclicalAuto Parts$1.01B$1.45B
1.43
30.3%7.5%
$1.19B
$1.54B
$1.62B
2026-03-31View
99
Toei Company, Ltd.
9605.TJPJPCommunication ServicesEntertainment$2.33B$3.31B
1.42
29.7%4.7%
$4.06B
$2.38B
$3.51B
2026-03-31View
100
Fuji Co., Ltd.
8278.TJPJPConsumer CyclicalDepartment Stores$1.09B$1.54B
1.41
29.2%3.8%
$1.52B
$1.65B
$1.46B book
2026-02-28View