What is Amada Co., Ltd. (AMDLY)'s fair-value range?

EvidInvest reads Amada Co., Ltd. (AMDLY)'s market price back into the assumptions behind it — the implied P/E, growth rate and cash yield — using its latest filed financials, then lets you set your own. See the full DCF, Graham number, EPV and multiple-based methods at https://evidinvest.com/valuation/AMDLY.

How is Amada Co., Ltd. (AMDLY)'s fair value calculated?

Amada Co., Ltd. (AMDLY)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples such as PE and EV/EBITDA — using EvidInvest's standardized annual and quarterly statements for the company. P/B is optional for non-financial companies and included in the preset range for financial sectors.

Which filing are Amada Co., Ltd. (AMDLY)'s valuation inputs based on?

Inputs come from the FY2026 20-F. Source: https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&company=AMDLY&type=10-K

Fair value · Amada Co., Ltd. (AMDLY) · updated 2026-10-28 · from 20-F FY2026

Amada Co. trades at $74.66. We are not reading assumptions out of that price: this is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify.

Name: Amada Co., Ltd. (AMDLY) valuation inputs and fair-value methods
Creator: EvidInvest
License: https://evidinvest.com/subscription-terms

Everything below is unaffected: the filed statements, the filing they came from, and AMDLY’s growth history are all as reported.

Check another stock

Inputs come from the FY2026 20-F; set your own on the sliders below. Research, not investment advice.

The filing behind these numbers

Amada Co., Ltd.

Revenue: JPY 463.7B
Diluted EPS: JPY 410.64
Free cash flow: JPY 55.7B; operating cash flow − capital expenditure
Diluted shares: 79.0M; weighted average

20-F FY2026 · fiscal year ended 2026-03-31 · filed 2026-03-31

Trailing-twelve-month EPS also uses the quarterly 6-Ks through Q1 FY2027 (filed 2026-06-30).

Open the 20-F list on sec.gov

Valuation tool: build your own AMDLY range

Fair Value Summary

Daily Price — AMDLY

$47.15 +0.0% (1Y)

Your range0 of 7 methods

At least two methods need a usable value to draw a range with these inputs.

Range with preset inputs

No preset range for this company yet.

The two ranges are identical because every input sits on a preset.

We don’t tell you what AMDLY is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has AMDLY’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

N/A

This is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify.

Preset inputs — revenue-driven DCF from the latest filing

Implied by today’s price

This is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify.

Not solvable from the price — This is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify. Showing preset inputs.

This method has no key input to read out of the price. The others below do, and you set them yourself: the growth matrix shows what AMDLY has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth5.2%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%60.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth8.7%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)8.31%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $3,125M · PV terminal $5,419M · EV $8,544M · equity $9,003M

Year	Stage	FCF	Present value
1	Stage 1	$367M	$339M
2	Stage 1	$386M	$329M
3	Stage 1	$406M	$320M
4	Stage 1	$427M	$311M
5	Stage 1	$450M	$302M
6	Stage 2	$489M	$303M
7	Stage 2	$531M	$304M
8	Stage 2	$578M	$305M
9	Stage 2	$628M	$306M
10	Stage 2	$682M	$307M

Inputs from the filing

Statements filed in JPY, converted to USD at the 2026-03-31 period-end rate (159.50 JPY per USD; ECB reference rates).

Free cash flow: $360.5M; sum of the last four quarters
EBIT: $288.3M; latest annual
Shares: 79.0M
Total debt: $508.8M
Cash: $967.4M
Net debt: $-458.6M; debt − cash

20-F FY2026 · period ended 2026-03-31 · filed 2026-03-31 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for AMDLY

Loading history...

Amada Co. trades at $74.66. We are not reading assumptions out of that price: this is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify.

The filing behind these numbers

Valuation tool: build your own AMDLY range

Daily Price — AMDLY

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on AMDLY

Compare with peers

Explore

Valuation tool: build your own AMDLY range

Daily Price — AMDLY

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on AMDLY

Compare with peers

Explore