T · 9861.T
Yoshinoya Holdings Co., Ltd.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Tokyo 103-0015
- Website
- yoshinoya-holdings.com
Price · as of 2025-02-28
$3,233.00
Market cap 200.4B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $3,318.25 | +2.64% |
| Intrinsic Value(DCF) | $1,481.01 | -54.19% |
| Graham-Dodd Method(GD) | $954.39 | -70.48% |
| Graham Formula(GF) | $1,006.30 | -68.87% |
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 | $835.04 | $384.81 | $406.23 | $407.52 | $23.13 |
| 2012 | $897.63 | $703.53 | $456.43 | $693.93 | $130.49 |
| 2013 | $1,028.05 | $2,410.88 | $280.54 | $462.31 | $0.00 |
| 2014 | $1,140.91 | $2,549.74 | $493.89 | $572.78 | $180.57 |
| 2015 | $1,289.83 | $2,658.33 | $649.54 | $768.81 | $191.00 |
| 2016 | $1,303.36 | $2,277.32 | $407.35 | $650.08 | $146.52 |
| 2017 | $1,762.96 | $2,427.45 | $477.39 | $651.29 | $186.86 |
| 2018 | $1,960.66 | $2,860.72 | $416.96 | $680.92 | $302.73 |
| 2019 | $1,680.01 | $2,598.92 | $190.04 | $0.00 | $0.00 |
| 2020 | $2,249.91 | $3,085.67 | $355.53 | $466.33 | $161.53 |
| 2021 | $1,975.72 | $2,494.32 | $69.96 | $0.00 | $1,410.23 |
| 2022 | $2,388.12 | $3,235.33 | $296.95 | $1,273.79 | $0.00 |
| 2023 | $2,470.65 | $2,964.57 | $136.32 | $1,241.73 | $1,915.09 |
| 2024 | $2,867.47 | $3,349.10 | $358.29 | $1,154.39 | $1,665.49 |
| 2025 | $3,095.13 | $3,318.25 | $408.74 | $954.39 | $1,006.30 |
AI valuation
Our deep-learning model estimates Yoshinoya Holdings Co., Ltd.'s (9861.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $3,318.25
- Current price
- $3,233.00
- AI upside
- +2.64%
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
$1,481.01
-54.19% upside
Graham-Dodd
$954.39
-70.48% upside
Graham Formula
$1,006.30
-68.87% upside
About Yoshinoya Holdings Co., Ltd.
Yoshinoya Holdings Co., Ltd., through its subsidiaries, owns and operates restaurants worldwide. The company was founded in 1899 and is headquartered in Tokyo, Japan.
- CEO
- Tetsuya Naruse
- Employees
- 3.02K
- Beta
- 0.01
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,481.01 ÷ $3,233.00) − 1 = -54.19% (DCF, example).