Sony Group Corporation American Depositary Shares (Each Representing One Share of Dollar Validated Common Stock) (SONY) Intrinsic Value Calculator
Updated: Sep 11, 2026Sony Group Corporation American Depositary Shares (Each Representing One Share of Dollar Validated Common Stock) (SONY) trades at $23.90 against a base-case intrinsic value of $4.58 — roughly a 422% premium to fair value. The model starts from $1.26 in expected earnings per share, grows it at -39.6% annually (analyst consensus) decaying to a 4% terminal rate by Year 5, applies a 17.1x exit multiple, and discounts the result back at 10% per year. At today's price, the market is pricing in either faster earnings growth or a higher exit multiple than SONY's own history supports. Use the sliders below to see what growth assumptions would be needed to justify the current price.
Discounted Cash Flow with Growth Decay Model
Customize Your Valuation
Adjust the assumptions below to model different scenarios. The intrinsic value updates in real-time.
Year-by-Year Projections
EPS growth decays from initial rate to terminal rate over the projection period.
| Year | Growth Rate | EPS | Stock Price | Present Value |
|---|
Price Projection
Sensitivity Analysis
How intrinsic value changes with different growth and discount rate assumptions.
Model Inputs
More SONY Analysis
How It Works
Growth Decay Model: We project EPS growth that gradually slows from the initial rate to a terminal rate (typically 3-4%, matching long-term GDP growth).
Terminal Value: At the end of the projection period, we apply an exit PE multiple to estimate the future stock price.
Discounting: Future values are discounted back to today using your required rate of return (discount rate).