T · 2212.T
Yamazaki Baking Co., Ltd.
- Sector
- Consumer Defensive · Packaged Foods
- Headquarters
- Tokyo 101-8585
- Website
- yamazakipan.co.jp
Price · as of 2025-12-31
$3,244.00
Market cap 698.75B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $4,110.38 | +26.71% |
| Intrinsic Value(DCF) | $2,097.71 | -35.34% |
| Graham-Dodd Method(GD) | $2,653.70 | -18.2% |
| Graham Formula(GF) | $2,749.30 | -15.25% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $976.82 | $2,063.95 | $480.32 | $932.40 | $311.04 |
| 2012 | $1,004.22 | $2,178.98 | $469.94 | $1,043.80 | $493.62 |
| 2013 | $975.58 | $2,055.53 | $445.97 | $1,092.68 | $508.76 |
| 2014 | $1,880.84 | $2,661.88 | $659.89 | $1,086.55 | $593.33 |
| 2015 | $1,996.81 | $2,672.36 | $794.61 | $1,190.84 | $565.79 |
| 2016 | $2,067.23 | $2,769.32 | $653.49 | $1,388.17 | $784.30 |
| 2017 | $1,977.21 | $2,824.06 | $753.05 | $1,693.75 | $1,039.64 |
| 2018 | $1,676.76 | $2,576.46 | $667.69 | $1,357.07 | $541.12 |
| 2019 | $1,556.51 | $2,574.10 | $501.10 | $1,461.88 | $530.49 |
| 2020 | $1,772.84 | $2,540.72 | $442.91 | $1,325.57 | $125.49 |
| 2021 | $1,432.58 | $2,562.10 | $789.60 | $1,466.48 | $573.68 |
| 2022 | $1,531.81 | $2,546.20 | $669.68 | $1,648.54 | $604.85 |
| 2023 | $3,786.89 | $3,705.98 | $952.73 | $2,293.25 | $2,475.05 |
| 2024 | $2,878.34 | $3,637.17 | $1,025.00 | $2,519.00 | $2,442.67 |
| 2025 | $3,414.00 | $4,110.38 | $1,230.43 | $2,653.70 | $2,749.30 |
AI valuation
Our deep-learning model estimates Yamazaki Baking Co., Ltd.'s (2212.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $4,110.38
- Current price
- $3,244.00
- AI upside
- +26.71%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2,097.71
-35.34% upside
Graham-Dodd
$2,653.70
-18.2% upside
Graham Formula
$2,749.30
-15.25% upside
About Yamazaki Baking Co., Ltd.
Yamazaki Baking Co., Ltd., through its subsidiaries, manufactures and sells baked goods in Japan. Its products include loaf bread, sweet buns, donuts, hard rolls, and Danish pastries; Japanese, Western style, and rice-derived and based confectionery; processed bread and noodles, prepared rice, and side dishes; and chocolates, candies, stevia-based and other sweeteners, snack foods, and soup and soup stocks, as well as jams, marmalades, jelly and yokan products, and ready-to-eat curries in retort pouches. The company also manufactures biscuits, cookies, crackers, and frozen bread dough; provides coffee and juice under the Yamazaki brand; creams, curry fillings, stuffing for Chinese filled buns, croquettes, meat patties, and mayonnaise products; and prepared mixes for bread, tempura, and fried chicken, as well as sells products procured from other companies. In addition, it is involved in the manufacture and sale of cleaning and disinfecting agents for food production equipment; operation of bread and pastry shops, restaurants, convenience stores, and supermarkets; provision of retail bakery and cafe management, in-store bakery management, general truck transport and freight forwarding, and insurance services; and design of equipment for manufacturing bread and confectionery, installation of production facilities, and other services. Further, the company offers logistics management services; and manufactures and sells stevia-based and other sweeteners. As of December 31, 2021, it operated 1,389 stores. Yamazaki Baking Co., Ltd. was incorporated in 1948 and is headquartered in Tokyo, Japan.
- CEO
- Nobuhiro Iijima
- Employees
- 33.39K
- Beta
- -0.52
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2,097.71 ÷ $3,244.00) − 1 = -35.34% (DCF, example).