T · 3222.T
United Super Markets Holdings Inc.
- Sector
- Consumer Cyclical · Department Stores
- Headquarters
- Tokyo 101-0029
- Website
- usmh.co.jp
Price · as of 2025-02-28
$826.00
Market cap 174.27B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2,078.05 | +151.58% |
| Intrinsic Value(DCF) | $44,228.00 | +5,254.48% |
| Graham-Dodd Method(GD) | $1,095.30 | +32.6% |
| Graham Formula(GF) | $121.12 | -85.34% |
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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $852.45 | ||||
| 2017 | $964.62 | $1,928.41 | $463.25 | $999.27 | $624.69 |
| 2018 | $1,274.53 | $2,168.61 | $281.03 | $1,024.24 | $520.82 |
| 2019 | $876.14 | $2,025.86 | $258.49 | $972.00 | $344.36 |
| 2020 | $936.62 | $2,035.75 | $186.44 | $830.25 | $98.82 |
| 2021 | $1,026.52 | $2,397.91 | $528.99 | $1,172.66 | $956.47 |
| 2022 | $1,023.04 | $2,117.91 | $275.36 | $1,039.38 | $244.41 |
| 2023 | $1,095.22 | $2,147.49 | $153.14 | $875.18 | $74.69 |
| 2024 | $862.83 | $2,105.70 | $75.84 | $900.17 | $62.34 |
| 2025 | $897.26 | $2,078.05 | $412.60 | $1,095.30 | $121.12 |
AI valuation
Our deep-learning model estimates United Super Markets Holdings Inc.'s (3222.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2,078.05
- Current price
- $826.00
- AI upside
- +151.58%
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
$44,228.00
+5,254.48% upside
Graham-Dodd
$1,095.30
+32.6% upside
Graham Formula
$121.12
-85.34% upside
About United Super Markets Holdings Inc.
United Super Markets Holdings Inc., through its subsidiaries, operates supermarkets in Japan. As of November 19, 2020, it operated 524 stores. The company was founded in 1952 and is based in Tokyo, Japan. United Super Markets Holdings Inc. is a subsidiary of Aeon Market Investment Co., Ltd.
- CEO
- Takemi Ide
- Employees
- 7.19K
- Beta
- 0.21
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($44,228.00 ÷ $826.00) − 1 = +5,254.48% (DCF, example).