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
101
TV Asahi Holdings Corporation
9409.TJPJPCommunication ServicesBroadcasting$1.92B$2.68B
1.40
28.4%5.3%
$2.05B
$3.05B
$2.93B book
2026-03-31View
102
Okamura Corporation
7994.TJPJPIndustrialsBusiness Equipment & Supplies$1.33B$1.86B
1.40
28.4%4.8%
$2.21B
$2.08B
$1.29B book
2026-03-31View
103
The Bank of Iwate, Ltd.
8345.TJPJPFinancial ServicesBanks - Regional$1.24B$1.73B
1.40
28.4%5.3%
$3.04B
$926.66M
$1.22B book
2026-03-31View
104
The Nanto Bank, Ltd.
8367.TJPJPFinancial ServicesBanks - Regional$2.03B$2.84B
1.40
28.4%5.3%
$4.93B
$1.69B
$1.88B book
2026-03-31View
105
Canon Inc.
7751.TJPJPTechnologyComputer Hardware$26.02B$36.31B
1.40
28.3%4.8%
$37.13B
$29.81B
$42.00B
2025-12-31View
106
Itoham Yonekyu Holdings Inc.
2296.TJPJPConsumer DefensivePackaged Foods$1.74B$2.42B
1.39
28.2%4.0%
$3.07B
$2.35B
$1.85B book
2026-03-31View
107
Kyushu Financial Group, Inc.
7180.TJPJPFinancial ServicesBanks - Regional$4.56B$6.33B
1.39
28.1%4.9%
$10.18B
$4.05B
$4.77B book
2026-03-31View
108
Elecom Co., Ltd.
6750.TJPJPTechnologyComputer Hardware$1.03B$1.43B
1.39
28.0%6.4%
$1.64B
$1.16B
$1.49B
2026-03-31View
109
The Miyazaki Bank, Ltd.
8393.TJPJPFinancial ServicesBanks - Regional$1.55B$2.15B
1.38
27.7%5.2%
$3.69B
$1.36B
$1.39B book
2026-03-31View
110
HASEKO Corporation
1808.TJPJPConsumer CyclicalResidential Construction$4.38B$6.04B
1.38
27.5%4.0%
$9.13B
$5.46B
$3.53B book
2026-03-31View
111
Marui Group Co., Ltd.
8252.TJPJPFinancial ServicesCredit Services$3.03B$4.13B
1.36
26.7%2.5%
$8.31B
$2.55B
$1.53B book
2026-03-31View
112
The Akita Bank, Ltd.
8343.TJPJPFinancial ServicesBanks - Regional$1.15B$1.57B
1.36
26.7%5.7%
$2.77B
$832.25M
$1.12B book
2026-03-31View
113
INFRONEER Holdings Inc.
5076.TJPJPIndustrialsEngineering & Construction$4.35B$5.93B
1.36
26.6%3.7%
$7.64B
$6.11B
$4.04B book
2026-03-31View
114
Toyo Tire Corporation
5105.TJPJPConsumer CyclicalAuto Parts$3.84B$5.21B
1.36
26.4%7.2%
$5.12B
$7.12B
$3.40B book
2024-12-31View
115
Sugi Holdings Co.,Ltd.
7649.TJPJPHealthcarePharmaceutical Retailers$2.93B$3.96B
1.35
25.9%5.3%
$4.58B
$5.43B
$1.87B book
2026-02-28View
116
Ono Pharmaceutical Co., Ltd.
4528.TJPJPHealthcareDrug Manufacturers - General$6.87B$9.25B
1.35
25.8%5.0%
$15.00B
$7.39B
$5.36B book
2026-03-31View
117
The Yamagata Bank, Ltd.
8344.TJPJPFinancial ServicesBanks - Regional$1.10B$1.47B
1.34
25.4%5.5%
$2.79B
$690.60M
$943.29M book
2026-03-31View
118
Ai Holdings Corporation
3076.TJPJPIndustrialsConglomerates$1.01B$1.35B
1.34
25.3%6.1%
$1.40B
$1.62B
$1.04B
2025-06-30View
119
Tokyu Corporation
9005.TJPJPConsumer CyclicalDepartment Stores$5.65B$7.55B
1.34
25.3%2.5%
$5.33B
$9.38B
$7.95B
2026-03-31View
120
West Japan Railway Company
9021.TJPJPIndustrialsRailroads$8.33B$11.13B
1.34
25.2%2.9%
$7.73B
$13.66B
$12.02B
2026-03-31View
121
Suzuken Co., Ltd.
9987.TJPJPHealthcareMedical Distribution$2.18B$2.91B
1.33
25.0%5.9%
$3.32B
$2.79B
$2.61B book
2026-03-31View
122
Cosmo Energy Holdings Co., Ltd.
5021.TJPJPEnergyOil & Gas Integrated$4.22B$5.61B
1.33
24.9%5.8%
$7.46B
$4.78B
$4.61B book
2026-03-31View
123
Denka Company Limited
4061.TJPJPBasic MaterialsChemicals$1.75B$2.32B
1.33
24.7%3.5%
$3.03B
$1.82B
$2.12B book
2026-03-31View
124
The Kiyo Bank, Ltd.
8370.TJPJPFinancial ServicesBanks - Regional$2.15B$2.85B
1.32
24.4%5.2%
$5.21B
$1.78B
$1.56B book
2026-03-31View
125
Penta-Ocean Construction Co., Ltd.
1893.TJPJPIndustrialsEngineering & Construction$2.50B$3.31B
1.32
24.3%3.8%
$5.34B
$3.33B
$1.25B book
2026-03-31View
126
The Bank of Nagoya, Ltd.
8522.TJPJPFinancial ServicesBanks - Regional$2.26B$2.98B
1.32
24.1%4.7%
$4.79B
$2.18B
$1.97B book
2026-03-31View
127
Nojima Corporation
7419.TJPJPConsumer CyclicalSpecialty Retail$2.30B$3.02B
1.32
24.1%6.1%
$3.51B
$3.99B
$1.56B book
2026-03-31View
128
K's Holdings Corporation
8282.TJPJPConsumer CyclicalSpecialty Retail$1.68B$2.20B
1.31
23.9%4.3%
$2.45B
$2.15B
$2.00B
2026-03-31View
129
Hazama Ando Corporation
1719.TJPJPIndustrialsEngineering & Construction$1.78B$2.33B
1.31
23.8%4.5%
$3.15B
$2.54B
$1.31B book
2026-03-31View
130
TOKAI Holdings Corporation
3167.TJPJPIndustrialsConglomerates$1.02B$1.33B
1.31
23.7%3.5%
$1.52B
$1.33B
$1.15B
2026-03-31View
131
Inabata & Co.,Ltd.
8098.TJPJPBasic MaterialsSpecialty Chemicals$1.50B$1.97B
1.31
23.7%4.5%
$2.37B
$1.99B
$1.54B book
2026-03-31View
132
Hirogin Holdings, Inc.
7337.TJPJPFinancial ServicesBanks - Regional$4.49B$5.88B
1.31
23.7%4.7%
$9.87B
$4.21B
$3.56B book
2026-03-31View
133
Hokuhoku Financial Group, Inc.
8377.TJPJPFinancial ServicesBanks - Regional$6.67B$8.70B
1.30
23.3%4.8%
$15.72B
$5.79B
$4.59B book
2026-03-31View
134
Asahi Group Holdings, Ltd.
2502.TJPJPConsumer DefensiveBeverages - Brewers$14.68B$19.13B
1.30
23.3%3.7%
$20.61B
$17.04B
$19.74B book
2025-12-31View
135
Fuji Seal International, Inc.
7864.TJPJPConsumer CyclicalPackaging & Containers$1.13B$1.46B
1.30
23.2%6.8%
$1.25B
$1.56B
$1.59B
2026-03-31View
136
MIXI, Inc.
2121.TJPJPCommunication ServicesElectronic Gaming & Multimedia$1.54B$2.00B
1.30
23.1%5.7%
$2.34B
$1.45B
$2.21B
2026-03-31View
137
AEON Financial Service Co., Ltd.
8570.TJPJPFinancial ServicesCredit Services$2.03B$2.64B
1.30
23.1%4.4%
$354.29M
$3.55B
$4.02B book
2026-02-28View
138
Takeuchi Mfg. Co., Ltd.
6432.TJPJPIndustrialsFarm & Heavy Construction Machinery$2.18B$2.83B
1.30
23.0%7.7%
$2.44B
$2.66B
$3.39B
2026-02-28View
139
Kanadevia Corporation
7004.TJPJPIndustrialsPollution & Treatment Controls$1.24B$1.60B
1.29
22.5%4.3%
$2.18B
$1.35B
$1.27B book
2026-03-31View
140
Sumitomo Chemical Company, Limited
4005.TJPJPBasic MaterialsChemicals$6.06B$7.74B
1.28
21.7%6.4%
$7.74B book
$7.74B book
$7.74B book
2026-03-31View
141
Noritsu Koki Co., Ltd.
7744.TJPJPTechnologyConsumer Electronics$1.32B$1.68B
1.28
21.7%4.4%
$1.60B
$1.60B
$1.84B
2025-12-31View
142
Toyoda Gosei Co., Ltd.
7282.TJPJPConsumer CyclicalAuto Parts$3.89B$4.92B
1.27
21.1%7.0%
$5.27B
$4.68B
$4.81B
2026-03-31View
143
The Musashino Bank, Ltd.
8336.TJPJPFinancial ServicesBanks - Regional$1.80B$2.28B
1.27
21.0%6.2%
$3.54B
$1.54B
$1.76B book
2026-03-31View
144
Toyo Suisan Kaisha, Ltd.
2875.TJPJPConsumer DefensivePackaged Foods$5.75B$7.23B
1.26
20.5%5.9%
$7.13B
$6.73B
$7.83B
2026-03-31View
145
North Pacific Bank,Ltd.
8524.TJPJPFinancial ServicesBanks - Regional$3.25B$4.08B
1.26
20.4%5.4%
$7.52B
$2.28B
$2.45B book
2026-03-31View
146
Izumi Co., Ltd.
8273.TJPJPConsumer CyclicalDepartment Stores$1.26B$1.58B
1.25
20.2%6.7%
$1.54B
$1.22B
$1.98B book
2026-02-28View
147
Japan Airlines Co., Ltd.
9201.TJPJPIndustrialsAirlines$8.20B$10.28B
1.25
20.2%4.8%
$8.36B book
$11.81B
$10.66B
2026-03-31View
148
The Nisshin OilliO Group,Ltd.
2602.TJPJPConsumer DefensivePackaged Foods$1.16B$1.45B
1.25
20.1%3.8%
$1.59B
$1.37B
$1.39B book
2026-03-31View
149
Daito Trust Construction Co.,Ltd.
1878.TJPJPReal EstateReal Estate - Diversified$6.47B$8.07B
1.25
19.9%4.7%
$11.97B
$9.14B
$3.11B book
2026-03-31View
150
The Keiyo Bank, Ltd.
8544.TJPJPFinancial ServicesBanks - Regional$2.17B$2.70B
1.24
19.7%5.5%
$4.47B
$1.56B
$2.07B book
2026-03-31View
151
Okumura Corporation
1833.TJPJPIndustrialsEngineering & Construction$1.23B$1.53B
1.24
19.5%3.9%
$1.94B
$1.42B
$1.21B book
2026-03-31View
152
CCI Group, Inc.
7381.TJPJPFinancial ServicesBanks - Regional$1.89B$2.33B
1.24
19.1%6.3%
$4.37B
$1.02B
$1.59B book
2026-03-31View
153
BLUE ZONES HOLDINGS CO LTD
417A.TJPJPConsumer DefensiveGrocery Stores$2.34B$2.89B
1.23
18.9%4.9%
$3.18B
$2.73B
$2.76B
2026-03-31View
154
Tokyo Steel Manufacturing Co., Ltd.
5423.TJPJPBasic MaterialsSteel$1.08B$1.32B
1.23
18.4%8.2%
$1.74B
$832.98M
$1.38B book
2026-03-31View
155
DENSO Corporation
6902.TJPJPConsumer CyclicalAuto Parts$28.94B$35.43B
1.22
18.3%7.4%
$36.01B
$34.48B
$35.80B book
2026-03-31View
156
Kaneka Corporation
4118.TJPJPBasic MaterialsSpecialty Chemicals$2.28B$2.79B
1.22
18.3%4.5%
$2.55B
$2.57B
$3.27B book
2026-03-31View
157
Electric Power Development Co., Ltd.
9513.TJPJPUtilitiesUtilities - Renewable$4.51B$5.51B
1.22
18.1%3.8%
$3.77B
$6.32B
$6.45B
2026-03-31View
158
Chiyoda Corporation
6366.TJPJPIndustrialsEngineering & Construction$1.11B$1.35B
1.22
17.8%8.2%
$2.60B
$725.56M book
$725.56M book
2026-03-31View
159
Nippon Soda Co., Ltd.
4041.TJPJPBasic MaterialsChemicals$1.25B$1.52B
1.22
17.8%4.1%
$1.44B
$1.85B
$1.29B book
2026-03-31View
160
The Fukui Bank, Ltd.
8362.TJPJPFinancial ServicesBanks - Regional$1.25B$1.51B
1.21
17.7%5.4%
$2.84B
$742.22M
$957.98M book
2026-03-31View
161
ZENKOKU HOSHO Co.,Ltd.
7164.TJPJPFinancial ServicesCredit Services$2.54B$3.08B
1.21
17.6%5.3%
$3.59B
$3.12B
$2.54B
2026-03-31View
162
Monex Group, Inc.
8698.TJPJPFinancial ServicesCapital Markets$1.10B$1.34B
1.21
17.6%5.3%
$2.39B
$813.93M book
$813.93M book
2026-03-31View
163
Kanematsu Corporation
8020.TJPJPIndustrialsConglomerates$2.38B$2.88B
1.21
17.5%5.4%
$3.20B
$2.95B
$2.49B
2026-03-31View
164
The Toho Bank, Ltd.
8346.TJPJPFinancial ServicesBanks - Regional$1.77B$2.15B
1.21
17.5%5.4%
$3.87B
$1.22B
$1.36B book
2026-03-31View
165
Goldwin Inc.
8111.TJPJPConsumer CyclicalApparel Manufacturing$1.84B$2.22B
1.21
17.4%7.3%
$2.08B
$2.84B
$1.75B
2026-03-31View
166
F.C.C. Co., Ltd.
7296.TJPJPConsumer CyclicalAuto Parts$1.22B$1.47B
1.21
17.3%7.3%
$1.56B
$1.56B
$1.29B book
2026-03-31View
167
NTN Corporation
6472.TJPJPIndustrialsTools & Accessories$1.34B$1.62B
1.21
17.1%5.1%
$799.00M
$1.95B book
$2.12B
2026-03-31View
168
Stanley Electric Co., Ltd.
6923.TJPJPConsumer CyclicalAuto Parts$2.74B$3.30B
1.20
17.0%6.9%
$3.71B
$2.57B
$3.60B
2026-03-31View
169
Sundrug Co.,Ltd.
9989.TJPJPHealthcarePharmaceutical Retailers$2.66B$3.20B
1.20
16.8%4.6%
$4.44B
$3.37B
$1.79B book
2026-03-31View
170
Sawai Group Holdings Co., Ltd.
4887.TJPJPHealthcareDrug Manufacturers - Specialty & Generic$1.17B$1.40B
1.19
16.3%3.5%
$1.78B
$1.30B
$1.12B book
2026-03-31View
171
Daicel Corporation
4202.TJPJPBasic MaterialsSpecialty Chemicals$2.29B$2.73B
1.19
16.2%4.5%
$3.88B
$2.00B
$2.32B book
2026-03-31View
172
Daiwabo Holdings Co., Ltd.
3107.TJPJPTechnologyElectronics & Computer Distribution$1.99B$2.36B
1.19
15.7%6.4%
$3.22B
$2.80B
$1.06B book
2026-03-31View
173
Kagome Co., Ltd.
2811.TJPJPConsumer DefensivePackaged Foods$1.51B$1.79B
1.19
15.6%4.6%
$2.19B
$1.83B
$1.35B book
2025-12-31View
174
Taiheiyo Cement Corporation
5233.TJPJPBasic MaterialsBuilding Materials$2.85B$3.38B
1.18
15.5%4.9%
$2.71B
$3.45B
$3.97B
2026-03-31View
175
Bic Camera Inc.
3048.TJPJPConsumer CyclicalSpecialty Retail$1.80B$2.13B
1.18
15.5%3.5%
$2.68B
$2.28B
$1.42B book
2025-08-31View
176
The Hyakujushi Bank, Ltd.
8386.TJPJPFinancial ServicesBanks - Regional$2.32B$2.73B
1.18
15.1%5.4%
$3.90B
$1.88B
$2.41B book
2026-03-31View
177
Kokuyo Co., Ltd.
7984.TJPJPIndustrialsBusiness Equipment & Supplies$2.25B$2.65B
1.18
15.1%4.5%
$3.39B
$2.13B
$2.44B
2025-12-31View
178
MEGMILK SNOW BRAND Co.,Ltd.
2270.TJPJPConsumer DefensivePackaged Foods$1.33B$1.56B
1.18
15.0%4.6%
$1.56B
$1.63B
$1.51B book
2026-03-31View
179
The Yokohama Rubber Company, Limited
5101.TJPJPConsumer CyclicalAuto Parts$7.11B$8.33B
1.17
14.6%5.8%
$7.88B
$8.84B
$8.26B
2025-12-31View
180
Life Corporation
8194.TJPJPConsumer DefensiveGrocery Stores$1.43B$1.67B
1.17
14.5%5.7%
$2.02B
$2.00B
$998.91M book
2026-02-28View
181
Sangetsu Corporation
8130.TJPJPConsumer CyclicalFurnishings, Fixtures & Appliances$1.17B$1.37B
1.17
14.4%6.3%
$1.56B
$1.26B
$1.28B
2026-03-31View
182
Sumitomo Rubber Industries, Ltd.
5110.TJPJPConsumer CyclicalAuto Parts$3.32B$3.87B
1.17
14.3%4.8%
$1.32B
$5.52B
$4.79B book
2025-12-31View
183
Kasumigaseki Capital Co.,Ltd.
3498.TJPJPIndustrialsConglomerates$1.17B$1.36B
1.16
14.1%6.3%
$1.42B
$2.19B
$485.08M book
2025-08-31View
184
Nippon Light Metal Holdings Company, Ltd.
5703.TJPJPBasic MaterialsAluminum$1.12B$1.30B
1.16
14.1%4.4%
$919.18M
$1.30B
$1.68B book
2026-03-31View
185
Seven & i Holdings Co., Ltd.
3382.TJPJPConsumer DefensiveGrocery Stores$28.62B$33.29B
1.16
14.0%3.1%
$43.21B
$27.65B
$29.01B
2026-02-28View
186
Daishi Hokuetsu Financial Group, Inc.
7327.TJPJPFinancial ServicesBanks - Regional$4.48B$5.20B
1.16
13.9%5.0%
$7.94B
$4.11B
$3.57B book
2026-03-31View
187
The 77 Bank, Ltd.
8341.TJPJPFinancial ServicesBanks - Regional$5.80B$6.73B
1.16
13.8%4.9%
$10.11B
$5.75B
$4.33B book
2026-03-31View
188
Mebuki Financial Group,Inc.
7167.TJPJPFinancial ServicesBanks - Regional$9.95B$11.53B
1.16
13.8%4.7%
$19.42B
$8.43B
$6.75B book
2026-03-31View
189
Ain Holdings Inc.
9627.TJPJPHealthcarePharmaceutical Retailers$1.20B$1.38B
1.16
13.7%3.2%
$1.80B
$1.21B
$1.14B
2025-04-30View
190
Yamada Holdings Co., Ltd.
9831.TJPJPConsumer CyclicalSpecialty Retail$3.00B$3.47B
1.16
13.6%3.4%
$3.75B
$2.64B
$4.02B book
2026-03-31View
191
Kaga Electronics Co.,Ltd.
8154.TJPJPTechnologyElectronic Components$1.62B$1.88B
1.16
13.6%5.9%
$2.61B
$1.88B
$1.15B book
2026-03-31View
192
SBI SHINSEI BANK LTD
8303.TJPJPFinancial ServicesBanks - Regional$8.49B$9.82B
1.16
13.5%6.0%
$14.87B
$6.87B
$7.72B book
2026-03-31View
193
Hachijuni Nagano Bank, Ltd.
8359.TJPJPFinancial ServicesBanks - Regional$8.00B$9.22B
1.15
13.3%4.5%
$13.02B
$7.41B
$7.24B book
2026-03-31View
194
Teijin Limited
3401.TJPJPIndustrialsConglomerates$2.01B$2.31B
1.15
13.1%4.5%
$2.31B book
$2.31B book
$2.31B book
2025-03-31View
195
Rengo Co., Ltd.
3941.TJPJPConsumer CyclicalPackaging & Containers$2.32B$2.65B
1.14
12.5%3.4%
$2.43B
$2.21B
$3.31B book
2026-03-31View
196
MegaChips Corporation
6875.TJPJPTechnologySemiconductors$1.02B$1.16B
1.14
12.3%11.0%
$1.16B book
$1.16B book
$1.16B book
2026-03-31View
197
The Ogaki Kyoritsu Bank, Ltd.
8361.TJPJPFinancial ServicesBanks - Regional$2.37B$2.70B
1.14
12.1%6.0%
$4.16B
$1.66B
$2.28B book
2026-03-31View
198
Takara Standard Co.,Ltd.
7981.TJPJPConsumer CyclicalFurnishings, Fixtures & Appliances$1.22B$1.38B
1.14
12.0%6.1%
$1.59B
$1.33B
$1.23B book
2026-03-31View
199
Juroku Financial Group,Inc.
7380.TJPJPFinancial ServicesBanks - Regional$3.15B$3.57B
1.13
11.8%5.7%
$5.04B
$2.70B
$2.96B book
2026-03-31View
200
TS TECH Co., Ltd.
7313.TJPJPConsumer CyclicalAuto Parts$1.30B$1.47B
1.13
11.6%7.0%
$1.69B
$1.19B
$1.55B
2026-03-31View