What is Sumitomo Mitsui Trust Group, Inc. (SUTNY)'s fair-value range?

EvidInvest reads Sumitomo Mitsui Trust Group, Inc. (SUTNY)'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/SUTNY.

How is Sumitomo Mitsui Trust Group, Inc. (SUTNY)'s fair value calculated?

Sumitomo Mitsui Trust Group, Inc. (SUTNY)'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 data from SEC filings. P/B is optional for non-financial companies and included in the preset range for financial sectors.

Which filing are Sumitomo Mitsui Trust Group, Inc. (SUTNY)'s valuation inputs based on?

Inputs come from the FY2026 20-F. Source: https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=1475365&type=20-F&dateb=&owner=include&count=10

Fair value · Sumitomo Mitsui Trust Group, Inc. (SUTNY) · updated 2026-10-28 · from 20-F FY2026

Sumitomo Mitsui Trust Group trades at $5.44. 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: Sumitomo Mitsui Trust Group, Inc. (SUTNY) 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 SUTNY’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

Sumitomo Mitsui Trust Group, Inc.

Revenue: JPY 3.13T
Diluted EPS: JPY 95.87
Free cash flow: JPY 753.9B; operating cash flow − capital expenditure
Diluted shares: 3.52B; 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.govCIK 1475365

Valuation tool: build your own SUTNY range

Fair Value Summary

Daily Price — SUTNY

$4.88 +5.2% (1Y)

Your range0 of 8 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 SUTNY 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 SUTNY’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 SUTNY 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 growth27.6%

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)5.19%

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 $112,353M · PV terminal $557,460M · EV $669,813M · equity $690,516M

Year	Stage	FCF	Present value
1	Stage 1	$6,032M	$5,734M
2	Stage 1	$7,696M	$6,956M
3	Stage 1	$9,821M	$8,438M
4	Stage 1	$12,531M	$10,235M
5	Stage 1	$15,990M	$12,416M
6	Stage 2	$17,381M	$12,830M
7	Stage 2	$18,893M	$13,258M
8	Stage 2	$20,537M	$13,700M
9	Stage 2	$22,323M	$14,158M
10	Stage 2	$24,265M	$14,630M

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: $0; sum of the last four quarters
EBIT: $2.8B; latest annual
Shares: 3.51B
Total debt: $130.9B
Cash: $151.6B
Net debt: $-20.7B; 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 SUTNY

Loading history...

Sumitomo Mitsui Trust Group trades at $5.44. 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 SUTNY range

Daily Price — SUTNY

Your range0 of 8 methods

Range with preset inputs

Your inputs

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

More on SUTNY

Compare with peers

Explore

Valuation tool: build your own SUTNY range

Daily Price — SUTNY

Your range0 of 8 methods

Range with preset inputs

Your inputs

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

More on SUTNY

Compare with peers

Explore