US · SONY
Sony Group Corporation
- Sector
- Technology · Consumer Electronics
- Headquarters
- Tokyo 108-0075
- Website
- sony.com
Price · as of 2025-03-31
$19.78
Market cap 137.62B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.10 | -99.49% |
| Intrinsic Value(DCF) | $14.31 | -27.65% |
| Graham-Dodd Method(GD) | $11.80 | -40.34% |
| Graham Formula(GF) | $9.80 | -50.46% |
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 | $4.47 | $4.16 | $1.28 | $0.50 | $0.00 |
| 2012 | $2.33 | $1.96 | $0.16 | $0.00 | $0.60 |
| 2013 | $3.63 | $3.70 | $0.98 | $1.80 | $0.70 |
| 2014 | $3.03 | $3.77 | $1.12 | $0.70 | $0.00 |
| 2015 | $5.65 | $5.00 | $1.30 | $1.10 | $0.00 |
| 2016 | $5.30 | $4.64 | $1.35 | $2.60 | $1.10 |
| 2017 | $7.03 | $4.67 | $1.00 | $2.10 | $0.20 |
| 2018 | $9.56 | $6.92 | $2.00 | $4.70 | $10.40 |
| 2019 | $9.41 | $6.73 | $2.87 | $7.40 | $9.20 |
| 2020 | $13.06 | $5.86 | $3.62 | $7.70 | $2.40 |
| 2021 | $19.43 | $9.64 | $5.25 | $11.10 | $18.70 |
| 2022 | $17.26 | $9.31 | $4.37 | $8.60 | $17.00 |
| 2023 | $19.44 | $10.52 | $9.01 | $9.80 | $19.90 |
| 2024 | $16.98 | $10.35 | $56.22 | $10.30 | $27.20 |
| 2025 | $26.66 | $15.29 | $9.98 | $11.80 | $9.80 |
AI valuation
Our deep-learning model estimates Sony Group Corporation's (SONY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.10
- Current price
- $19.78
- AI upside
- -99.49%
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
$14.31
-27.65% upside
Graham-Dodd
$11.80
-40.34% upside
Graham Formula
$9.80
-50.46% 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 |
| SONY | Sony Group Corporation | $19.78 | 137.62B | -23% | -28% | -40% | -50% | 16.36 | 2.95 | 1.86 | 13.71 | 83.53 | 6.43 | 28.38% | 10.86% | 8.81% | 18.69% | 12.12% | 4.25% | 0.51 | 34.43 | 0.70 | 0.50 | 0.67 | 1959.00% | -49.00% | 12344.00% | 6.94% | 0.22 | 18.32% | 0.48% | 7.80% | 5.66% | 17.67 | 14.85 | 1.92 | 1.19 |
| ACN | Accenture plc | $208.72 | 129.44B | +17% | -45% | — | -10% | 20.00 | 4.92 | 2.20 | 11.61 | 322.26 | 24.58 | 31.91% | 14.68% | 11.02% | 25.82% | 28.21% | 12.66% | 0.26 | 44.74 | 1.42 | 1.30 | -0.25 | 621.00% | 736.00% | 2623.00% | 7.08% | 0.56 | 39.33% | 2.41% | 48.20% | 6.99% | 14.70 | 13.82 | 2.16 | 4.97 |
| ADBE | Adobe Inc. | $262.41 | 109.84B | +32% | -2% | -69% | +17% | 16.04 | 9.84 | 4.81 | 11.73 | 45.67 | -66.12 | 88.61% | 36.63% | 30.00% | 55.43% | 59.35% | 23.88% | 0.57 | 33.10 | 1.00 | 0.88 | 0.12 | 3511.00% | 1053.00% | 2592.00% | 8.62% | 0.98 | 82.27% | 0.00% | 0.00% | 9.87% | 13.14 | 11.61 | 4.81 | 7.77 |
| AMAT | Applied Materials, Inc. | $372.30 | 295.46B | -40% | -67% | -90% | -71% | 30.85 | 10.58 | 7.61 | 22.22 | 5312.71 | 13.10 | 48.67% | 29.22% | 24.67% | 35.51% | 35.73% | 19.79% | 0.35 | 30.81 | 2.61 | 1.74 | -0.02 | 58.00% | 439.00% | -2389.00% | 2.64% | 0.99 | 32.53% | 0.64% | 19.80% | 2.91% | 25.86 | 37.62 | 7.56 | 12.25 |
| APH | Amphenol Corporation | $146.06 | 179.54B | -19% | +534% | -93% | +38% | 38.56 | 12.28 | 7.13 | 24.48 | 52.13 | 276.12 | 36.88% | 25.86% | 18.49% | 36.80% | 29.41% | 14.81% | 1.16 | 16.24 | 2.98 | 2.37 | 0.63 | 7396.00% | 5171.00% | 10370.00% | 2.66% | 0.79 | 28.05% | 0.49% | 18.80% | 0.89% | 28.25 | 38.54 | 7.31 | 6.35 |
| ARM | Arm Holdings plc American… | $127.45 | 135.35B | -32% | -40% | -93% | -82% | 176.47 | 20.44 | 34.88 | 152.06 | 111.25 | 27.58 | 94.86% | 20.64% | 19.77% | 13.05% | 23.74% | 9.40% | 0.05 | — | 5.20 | 5.08 | -1.91 | 15862.00% | 2394.00% | -8120.00% | 0.13% | 0.43 | 5.11% | 0.00% | 0.00% | 0.02% | 166.02 | 771.33 | 34.26 | 41.90 |
| INTC | Intel Corporation | $45.61 | 227.82B | -31% | -48% | -60% | — | 8498.00 | 1.93 | 4.18 | 16.03 | — | 2.52 | 34.77% | -0.04% | -0.51% | 0.02% | -0.01% | 0.01% | 0.41 | -0.02 | 2.02 | 1.31 | 2.25 | -9866.00% | -47.00% | -6839.00% | -2.24% | 0.31 | -3.95% | 0.00% | 0.00% | 4.27% | -10005.09 | -46.50 | 4.35 | 2.31 |
| INTU | Intuit Inc. | $409.03 | 113.87B | +11% | +17% | -94% | -22% | 46.28 | 9.08 | 9.51 | 30.75 | 148.97 | 418.33 | 80.76% | 26.14% | 20.55% | 20.29% | 18.44% | 11.20% | 0.34 | 19.93 | 1.36 | 0.63 | 0.64 | 3106.00% | 1563.00% | 3127.00% | 3.40% | 0.60 | 28.47% | 0.66% | 30.70% | 2.21% | 36.79 | 29.78 | 9.62 | 8.04 |
| KLAC | KLA Corporation | $1,524.55 | 200.31B | -61% | -57% | -95% | -38% | 29.56 | 25.58 | 9.88 | 22.78 | 59.41 | 48.89 | 62.32% | 43.11% | 33.41% | 100.78% | 76.58% | 25.79% | 1.30 | 17.34 | 2.62 | 1.70 | 0.75 | 4975.00% | 2389.00% | 2344.00% | 3.12% | 1.00 | 62.52% | 0.75% | 22.30% | 3.24% | 23.21 | 32.51 | 10.01 | 8.85 |
| QCOM | QUALCOMM Incorporated | $142.36 | 152.05B | +9% | -23% | — | -25% | 34.40 | 8.99 | 4.30 | 13.03 | — | 21.91 | 55.43% | 27.90% | 12.51% | 23.34% | 20.20% | 10.52% | 0.77 | 18.61 | 2.82 | 1.84 | 0.57 | -4421.00% | 1366.00% | 1486.00% | 6.73% | 1.53 | 47.91% | 2.00% | 68.70% | 6.61% | 15.74 | 15.17 | 4.39 | 6.62 |
| TXN | Texas Instruments Incorpo… | $212.11 | 192.73B | -30% | -60% | — | -47% | 38.14 | 11.72 | 10.79 | 24.39 | 793.26 | 16.29 | 57.02% | 34.06% | 28.28% | 30.15% | 20.63% | 14.27% | 0.95 | 11.09 | 4.35 | 2.17 | 1.47 | 481.00% | 1305.00% | 7377.00% | 1.36% | 2.26 | 10.18% | 2.62% | 100.00% | 3.40% | 33.41 | 77.31 | 11.38 | 9.82 |
About Sony Group Corporation
Sony Group Corporation designs, develops, produces, and sells electronic equipment, instruments, and devices for the consumer, professional, and industrial markets in Japan, the United States, Europe, China, the Asia-Pacific, and internationally. The company distributes software titles and add-on content through digital networks; network services related to game, video, and music content; and home and portable game consoles, packaged software, and peripheral devices. It also develops, produces, markets, and distributes recorded music; publishes music; and produces and distributes animation titles, game applications, and various services for music and visual products. In addition, the company produces, acquires, and distributes live-action and animated motion pictures for theatrical release, as well as scripted and animated series, unscripted reality or light entertainment, daytime serials, game shows, television movies, and miniseries and other television programs; operates a visual effects and animation unit; manages a studio facility; and operates television and digital networks, and post-production facilities. Further, it researches, develops, designs, produces, markets, distributes, sells, and services televisions, and video and sound products; interchangeable lens, compact digital, and consumer and professional video cameras; projectors and medical equipment; mobile phones, tablets, accessories, and applications; and metal oxide semiconductor image sensors, charge-coupled devices, integration systems, and other semiconductors. Additionally, it offers Internet broadband network services; recording media, and storage media products; and life and non-life insurance, banking, and other services, as well as creates and distributes content for PCs and mobile phones. The company was formerly known as Sony Corporation and changed its name to Sony Group Corporation in April 2021. Sony Group Corporation was incorporated in 1946 and is headquartered in Tokyo, Japan.
- CEO
- Hiroki Totoki
- Employees
- 113K
- Beta
- 0.70
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($14.31 ÷ $19.78) − 1 = -27.65% (DCF, example).