investorscraft@gmail.com

Intrinsic ValueMitsubishi Corporation (8058.T)

Previous Close¥4,097.00
Intrinsic Value
Upside potential
Previous Close
¥4,097.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mitsubishi Corporation operates as a diversified global conglomerate with a broad portfolio spanning natural gas, industrial materials, petroleum and chemicals, mineral resources, and urban development. The company leverages its integrated business model to capitalize on cross-sector synergies, particularly in energy and infrastructure, where it holds significant market positions. Its Natural Gas segment is a key player in LNG and oil exploration, while the Industrial Materials and Petroleum & Chemicals segments provide essential raw materials for industries like automotive and construction. Mitsubishi’s Mineral Resources segment secures critical commodities such as coal and copper, reinforcing its role in global supply chains. The company’s Automotive & Mobility and Consumer Industry segments further diversify its revenue streams, catering to retail, logistics, and healthcare markets. With a strong foothold in Japan and international operations, Mitsubishi Corporation combines trading, investment, and operational expertise to maintain its competitive edge in a complex, multi-industry landscape.

Revenue Profitability And Efficiency

Mitsubishi Corporation reported revenue of JPY 19.57 trillion for FY 2024, with net income reaching JPY 964 billion, reflecting robust profitability. The company’s operating cash flow stood at JPY 1.35 trillion, supported by efficient capital allocation, while capital expenditures totaled JPY 520.5 billion, indicating sustained investment in growth initiatives. Its diversified revenue base and cost management contribute to stable margins across segments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 222.37 underscores its earnings power, driven by high-margin businesses like natural gas and mineral resources. Mitsubishi’s capital efficiency is evident in its ability to generate substantial cash flows despite significant investments in energy and infrastructure projects, balancing growth with shareholder returns.

Balance Sheet And Financial Health

Mitsubishi Corporation maintains a solid balance sheet with JPY 1.25 trillion in cash and equivalents, providing liquidity against total debt of JPY 5.69 trillion. Its leverage is manageable given the diversified and stable cash flows from its global operations, ensuring financial flexibility for strategic investments and debt servicing.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, particularly in energy and infrastructure, supported by global demand for LNG and industrial materials. Mitsubishi’s dividend policy remains shareholder-friendly, with a dividend per share of JPY 100, reflecting its commitment to returning capital while funding expansion.

Valuation And Market Expectations

With a market capitalization of JPY 11.64 trillion and a beta of 0.455, Mitsubishi Corporation is viewed as a relatively stable investment within the conglomerate sector. The market likely prices in its diversified revenue streams and resilience to economic cycles, though geopolitical and commodity price risks remain key considerations.

Strategic Advantages And Outlook

Mitsubishi Corporation’s strategic advantages lie in its integrated global operations, strong industry partnerships, and focus on sustainable energy solutions. The outlook remains positive, with growth expected in LNG, hydrogen, and urban development, though macroeconomic volatility and energy transition challenges could impact performance. The company’s adaptability and scale position it well for long-term value creation.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount