Fair value · Mazda Motor Corporation (MZDAY) · updated 2026-09-05 · from 20-F FY2026
Everything below is unaffected: the filed statements, the filing they came from, and MZDAY’s growth history are all as reported.
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.govAt least two methods need a usable value to draw a range with these 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 MZDAY 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 MZDAY’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
Financials are filed in JPY; our prices are in USD, so these methods need a conversion we do not yet publish.
Preset inputs — revenue-driven DCF from the latest filing
Implied by today’s price
Financials are filed in JPY; our prices are in USD, so these methods need a conversion we do not yet publish.
Not solvable from the price — Financials are filed in JPY; our prices are in USD, so these methods need a conversion we do not yet publish. 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 MZDAY has actually filed, and the AI chat will reason it through with you.
Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.
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.
How long stage-1 growth lasts.
Slower growth after stage 1, before the terminal phase.
Growth forever after the two stages. Above ~3% is rarely justified.
The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.
| Year | Stage | FCF | Present value |
|---|---|---|---|
| 1 | Stage 1 | $-99,207M | $-93,937M |
| 2 | Stage 1 | $-104,168M | $-93,395M |
| 3 | Stage 1 | $-109,376M | $-92,855M |
| 4 | Stage 1 | $-114,845M | $-92,319M |
| 5 | Stage 1 | $-120,587M | $-91,786M |
| 6 | Stage 2 | $-123,602M | $-89,083M |
| 7 | Stage 2 | $-126,692M | $-86,459M |
| 8 | Stage 2 | $-129,859M | $-83,913M |
| 9 | Stage 2 | $-133,105M | $-81,442M |
| 10 | Stage 2 | $-136,433M | $-79,044M |
Inputs from the filing
Financials are filed in JPY; our prices are in USD, so these methods need a conversion we do not yet publish.
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 MZDAY