US · HMC
Honda Motor Co., Ltd.
- Sector
- Consumer Cyclical · Auto - Manufacturers
- Headquarters
- Tokyo 107-8556
- Website
- honda.co.jp
Price · as of 2025-03-31
$24.09
Market cap 39.2B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.30 | -98.75% |
| Intrinsic Value(DCF) | $29.43 | +22.17% |
| Graham-Dodd Method(GD) | $48.50 | +101.33% |
| Graham Formula(GF) | $50.50 | +109.63% |
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 | $26.11 | $22.83 | $2.97 | $21.20 | $24.00 |
| 2012 | $22.69 | $18.89 | $1.70 | $14.20 | $0.00 |
| 2013 | $27.10 | $23.38 | $4.69 | $18.20 | $42.60 |
| 2014 | $25.97 | $25.75 | $67.22 | $25.30 | $62.80 |
| 2015 | $25.54 | $26.47 | $171.70 | $25.60 | $27.70 |
| 2016 | $20.17 | $25.79 | $240.20 | $22.70 | $29.20 |
| 2017 | $21.91 | $28.58 | $7.95 | $29.50 | $9.40 |
| 2018 | $25.51 | $28.46 | $9.78 | $39.60 | $69.20 |
| 2019 | $20.74 | $29.98 | $10.38 | $32.00 | $26.40 |
| 2020 | $23.41 | $30.61 | $14.75 | $28.00 | $4.20 |
| 2021 | $28.55 | $29.08 | $10.95 | $39.50 | $0.00 |
| 2022 | $21.93 | $32.33 | $15.53 | $43.50 | $49.70 |
| 2023 | $28.30 | $33.52 | $18.12 | $44.30 | $60.70 |
| 2024 | $30.77 | $42.57 | $281.37 | $59.80 | $127.00 |
| 2025 | $29.24 | $38.64 | $241.03 | $48.50 | $50.50 |
AI valuation
Our deep-learning model estimates Honda Motor Co., Ltd.'s (HMC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.30
- Current price
- $24.09
- AI upside
- -98.75%
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
$29.43
+22.17% upside
Graham-Dodd
$48.50
+101.33% upside
Graham Formula
$50.50
+109.63% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HMC | Honda Motor Co., Ltd. | $24.09 | 39.2B | +60% | +22% | +101% | +110% | 5.17 | 0.55 | 0.31 | 3.07 | — | 0.61 | 21.50% | 5.59% | 3.85% | 10.53% | 5.62% | 4.35% | 0.36 | 22.10 | 1.36 | 1.00 | -0.05 | -2079.00% | 617.00% | -50060.00% | -8.16% | 0.03 | -3.75% | 5.11% | 26.40% | 82.04% | 5.35 | -11.69 | 0.30 | 1.69 |
| DKNG | DraftKings Inc. | $23.84 | 11.87B | +216% | +2,652% | — | -99% | 2382.00 | 13.99 | 1.46 | 35.30 | — | -4.76 | 41.25% | -0.26% | 0.06% | 0.45% | -0.58% | 0.08% | 3.06 | -0.79 | 1.03 | 0.97 | 1.27 | -9923.00% | 2699.00% | 5886.00% | 7.33% | 0.38 | 51.42% | 0.00% | 0.00% | 11.84% | -579.56 | 14.16 | 1.51 | 0.71 |
| DKS | DICK'S Sporting Goods, In… | $203.63 | 16.49B | -5% | +406% | -80% | -18% | 12.62 | 4.60 | 1.09 | 8.87 | 82.18 | 5.08 | 35.90% | 10.96% | 8.67% | 40.08% | 20.42% | 11.79% | 1.40 | 27.82 | 1.76 | 0.62 | 1.42 | 1535.00% | 353.00% | -4582.00% | 3.46% | 0.43 | 9.20% | 2.46% | 31.00% | 4.25% | 11.87 | 34.36 | 1.30 | 4.09 |
| GPC | Genuine Parts Company | $119.26 | 16.59B | -8% | -60% | — | -95% | 249.78 | 3.72 | 0.68 | 32.20 | — | -26.50 | 34.58% | 5.00% | 0.27% | 1.51% | 11.13% | 0.33% | 1.87 | 7.43 | 1.08 | 0.29 | 10.35 | -9274.00% | 346.00% | -3845.00% | 2.56% | 0.09 | 3.86% | 3.42% | 855.00% | 3.42% | 19.98 | 57.66 | 1.00 | 2.32 |
| LI | Li Auto Inc. | $17.59 | 17.76B | +3% | +131% | -11% | +56% | 25.68 | 2.91 | 1.43 | 8.74 | — | 3.01 | 20.53% | 4.40% | 5.56% | 12.26% | -19.91% | 5.25% | 0.23 | 33.85 | 1.82 | 1.63 | -3.94 | -3183.00% | 1671.00% | -8144.00% | 3.98% | 0.23 | -29.74% | 0.00% | 0.00% | 0.00% | 17.27 | 13.39 | 0.76 | 2.90 |
| MGA | Magna International Inc. | $63.05 | 17.77B | -23% | -60% | -67% | -62% | 21.10 | 1.43 | 0.42 | 6.39 | — | 1.88 | 10.31% | 5.02% | 1.97% | 7.03% | 7.94% | 2.70% | 0.67 | 10.10 | 1.25 | 0.84 | 1.75 | -1506.00% | -21.00% | 2481.00% | 10.21% | 0.33 | 9.95% | 3.11% | 65.60% | 3.92% | 11.42 | 13.49 | 0.57 | 2.71 |
| NIO | NIO Inc. | $4.87 | 11.55B | -63% | -63% | — | — | -2.89 | 10.98 | 1.00 | -5.55 | — | 11.42 | 9.88% | -33.28% | -34.47% | -143.80% | -154.86% | -20.14% | 5.67 | -27.40 | 0.99 | 0.38 | -1.04 | -1133.00% | 1818.00% | 807.00% | -25.93% | -0.13 | -120.41% | 0.00% | 0.00% | 0.00% | -3.53 | -4.55 | 1.18 | -1.12 |
| RIVN | Rivian Automotive, Inc. | $15.33 | 18.96B | +28% | — | — | — | -4.91 | 3.90 | 3.30 | -7.17 | — | 3.90 | 2.67% | -66.55% | -67.68% | -65.19% | -73.69% | -23.95% | 1.46 | -13.08 | 2.33 | 1.80 | -1.20 | -3449.00% | 839.00% | -1288.00% | -13.98% | -0.21 | -51.16% | 0.00% | 0.00% | 0.00% | -5.12 | -7.38 | 3.41 | -1.54 |
| TOL | Toll Brothers, Inc. | $157.24 | 14.94B | -1% | -63% | -13% | -20% | 10.67 | 1.74 | 1.31 | 8.58 | — | 1.74 | 25.96% | 15.69% | 12.28% | 16.89% | 13.43% | 9.66% | 0.35 | — | 4.17 | 0.46 | 0.89 | -1013.00% | 111.00% | 958.00% | 7.14% | 0.36 | 10.66% | 0.68% | 7.20% | 5.22% | 9.31 | 15.61 | 1.46 | 4.17 |
| YUMC | Yum China Holdings, Inc. | $54.91 | 19.4B | -37% | -60% | -86% | -42% | 19.13 | 3.57 | 1.63 | 11.93 | 279.78 | 5.88 | 17.28% | 12.36% | 7.87% | 18.08% | 15.21% | 9.17% | 0.69 | — | 1.05 | 0.66 | 1.78 | 684.00% | 437.00% | 1765.00% | 4.37% | 0.65 | 11.99% | 1.84% | 35.20% | 7.79% | 14.78 | 25.65 | 1.83 | 4.24 |
About Honda Motor Co., Ltd.
Honda Motor Co., Ltd. develops, manufactures, and distributes motorcycles, automobiles, power products, and other products in Japan, North America, Europe, Asia, and internationally. It operates through four segments: Motorcycle Business, Automobile Business, Financial Services Business, and Life Creation and Other Businesses. The Motorcycle Business segment produces motorcycles, including sports, business, and commuter models; and various off-road vehicles, such as all-terrain vehicles and side-by-sides. The Automobile Business segment offers passenger cars, light trucks, and mini vehicles. The Financial Services Business segment provides various financial services, including retail lending and leasing services to customers, as well as wholesale financing services to dealers. The Life Creation and Other Businesses segment manufactures and sells power products, such as general purpose engines, generators, water pumps, lawn mowers, riding mowers, robotic mowers, brush cutters, tillers, snow blowers, outboard marine engines, walking assist devices, and portable battery inverter power sources. This segment also offers HondaJet aircraft. The company also sells spare parts; and provides after-sale services through retail dealers directly, as well as through independent distributors and licensees. Honda Motor Co., Ltd. was founded in 1946 and is headquartered in Tokyo, Japan.
- CEO
- Toshihiro Mibe
- Employees
- 194.99K
- Beta
- 0.08
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($29.43 ÷ $24.09) − 1 = +22.17% (DCF, example).