Toyota Boshoku Unsp/Adr (TDBOY) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Toyota Boshoku Unsp/Adr stock $43.25, price $26.81, upside +61.4%, quality 61 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Toyota Boshoku Corporation develops, manufactures, and sells automotive interior systems in Japan, the United States, China, and internationally. The company engages in manufacturing and sale of automotive filters and powertrain components, and other automotive components, as well as fabric products.
Show moreShow less
It also provides automobile, aircraft, and railway seats, such as executive lounge and sports seats including seat frames, round recliners, and long slide rails.
In addition, the company offers interior and exterior products, which includes door trims, headliners, floor carpets, and luggage and exterior components comprising bumpers, fender liners, and engine undercovers.
Further, it provides filter products including air, oil, and cabin air filters; air induction systems and cleaners, intake manifolds, cylinder headcovers, oil mist separator, and timing chain covers; and electric powertrain related products, such as motor core constitute and fuel cell parts, separators, and ion exchangers, as well as anti-droplet partitions and weets.
Additionally, the company offers curtain-shield airbags, straps and seatbelt webbings, and seat fabrics. Additionally, the company provides transportation services; and contracting of design work. Toyota Boshoku Corporation was founded in 1918 and is headquartered in Kariya, Japan.
Stock analysis
Toyota Boshoku Unsp/Adr (TDBOY) currently trades at $26.81, while our model-based Fair Value estimate is $43.25, implying the stock looks roughly 38% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $67.64 per share, and 21 of the 26 models we run sit above the $26.81 price.
Bear case: the Asset-Based group reads lowest at $10.30, and 5 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: $32.22 (bear) to $54.28 (bull), the price of $26.81 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 61/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Toyota Boshoku Unsp/Adr reported revenue of ¥2.0T in FY2026 versus ¥1.4T in FY2022, a compound +9.4%/yr. Reported net income was ¥23.3B in FY2026, compounding −12.3%/yr from FY2022.
Key figures
Market cap $4.8B Mid · P/E ratio 20.9 · EPS (TTM) $1.28 · Dividend yield 3.6% · Net margin 1.0% · Return on equity 5.6% · Return on assets (EBIT) 5.3% (5-year average) · Operating margin 3.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 34 out of 100 (medium confidence).
What moves the price
The share trades about 16% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 61%, TDBOY screens cheaper than that median.
Fair Value models
Bear$32.22Fair Value $43.25Bull$54.28
Price $26.81 · Upside +61.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then ($0.7785 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.76/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+4.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+9.9%
Start year 2021 (pandemic)
Revenue growth 6 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.8%
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in JPY ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in JPY: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+3.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−0.2%
Dividend (yield on the price)3.6%
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 3%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−7.5%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+2.4%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about −9.4% a year for the price and +0.3% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (5 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
Compare Toyota Boshoku Unsp/Adr with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Auto Parts · 656 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score61 · Top 25%
Fair Value upside+61.4% · Top 25%
Profitability
Return on equity (12 months)5.6% · Below median
Return on assets2.0% · Below median
Net margin (12 months)1.0% · Bottom 25%
Operating margin (12 months)3.0% · Below median
Growth and dividend
Revenue growth (quarter YoY)10.1% · Above median
Dividend yield (12 months)3.6% · Above median
Balance sheet
Debt / equity0.32× · Highest 25%
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (12 months)20.9× · Pricier than median
P/B1.56× · Pricier than median
P/S (12 months)0.36× · Cheapest 25%
Price / free cash flow (fiscal year)10.3× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Toyota Boshoku Unsp/Adr (TDBOY) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of $43.25 versus a price of $26.81, about +61% upside (undervalued).
What is the fair value of TDBOY?
Our model-based fair value for Toyota Boshoku Unsp/Adr is $43.25 (as of Nov 6, 2026), built from audited fundamentals. The current price: $26.81.
What is the quality score of TDBOY?
Toyota Boshoku Unsp/Adr has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Toyota Boshoku Unsp/Adr (TDBOY)?
Our model-based price target is the fair value of $43.25 (as of Nov 6, 2026) from 26 valuation models. Cautious scenario $32.22, optimistic scenario $54.28. It is a calculation from audited fundamentals, not an analyst target.
What is the Toyota Boshoku Unsp/Adr stock forecast for 2026?
Our models put fair value at $43.25, about +61% upside versus a price of $26.81 (undervalued). Cautious scenario $32.22, optimistic scenario $54.28. The calculation is refreshed regularly with new filings.
What is the revenue of Toyota Boshoku Unsp/Adr (TDBOY)?
Toyota Boshoku Unsp/Adr reported trailing-twelve-month revenue of about ¥2.1T (latest available figure, as of Nov 6, 2026).
Does Toyota Boshoku Unsp/Adr pay a dividend?
Toyota Boshoku Unsp/Adr currently shows a dividend yield of 3.64% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Toyota Boshoku Unsp/Adr (TDBOY) and when is the ex-dividend date?
Toyota Boshoku Unsp/Adr has a dividend yield of 3.6%. The last ex-dividend date was Mar 31, 2026. The payout ratio is 59.3% of earnings. Free cash flow covers the dividend 5.35 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Toyota Boshoku Unsp/Adr (TDBOY)?
For today's price to be fair in a discounted-cash-flow model, Toyota Boshoku Unsp/Adr would have to grow free cash flow by -7.5 % per year for five years (discount rate 8.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.9 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of TDBOY use?
Our models discount Toyota Boshoku Unsp/Adr at 8.5 %: a base by market capitalisation (mid), damped by beta 0.46, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Toyota Boshoku Unsp/Adr that is -7.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (8.5 %) and the same formula as our fair value.
How much growth has Toyota Boshoku Unsp/Adr (TDBOY) delivered so far?
Over the past 5 years revenue at Toyota Boshoku Unsp/Adr grew +9.9 % a year. The price currently implies free-cash-flow growth of -7.5 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Toyota Boshoku Unsp/Adr (TDBOY) growing?
The median revenue growth in the sector is +8.7 % a year. That is the yardstick for the growth priced into Toyota Boshoku Unsp/Adr (-7.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Toyota Boshoku Unsp/Adr (TDBOY)?
The free-cash-flow yield on the price is 9.73 %: that much free cash flow Toyota Boshoku Unsp/Adr produces per unit of market value. When it exceeds the discount rate of our models (8.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Toyota Boshoku Unsp/Adr (TDBOY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Toyota Boshoku Unsp/Adr it is $43.25 per share (as of Nov 6, 2026), against a price of $26.81. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Toyota Boshoku Unsp/Adr stock overvalued or undervalued in 2026?
As of Nov 6, 2026, TDBOY trades below its calculated fair value: price $26.81, fair value $43.25, a gap of about +61% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of TDBOY?
No. The price is what the market pays today ($26.81); the fair value is what the company's own numbers justify ($43.25). For Toyota Boshoku Unsp/Adr the two are $16.45 per share apart. That gap is exactly why we show both numbers side by side.
How much is Toyota Boshoku Unsp/Adr worth?
The market values Toyota Boshoku Unsp/Adr at about $4.8B (market capitalisation, as of Nov 6, 2026). Per share that is $26.81; our models calculate a fair value of $43.25 per share.
What do the bullish and bearish scenarios say about TDBOY?
Our models span a range for Toyota Boshoku Unsp/Adr: cautious scenario $32.22, base $43.25, optimistic $54.28 per share (as of Nov 6, 2026, price $26.81). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TDBOY?
Toyota Boshoku Unsp/Adr trades at a price-to-earnings ratio of 20.9 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $43.25 is built from several models across several years. Other multiples: P/B 1.6, P/S 0.4, EV/EBITDA 5.9.
How solid is the balance sheet of Toyota Boshoku Unsp/Adr (TDBOY)?
Balance-sheet figures for Toyota Boshoku Unsp/Adr (as of Nov 6, 2026): return on equity 5.6%, debt of 0.32 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is TDBOY from its 52-week high?
Toyota Boshoku Unsp/Adr trades at $26.81, about 16% below its 52-week high of $31.83 and at the low of $26.81 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $43.25 is for.
Which stocks are comparable to Toyota Boshoku Unsp/Adr?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Toyota Boshoku Unsp/Adr stock attractive at the current price?
The data as of Nov 6, 2026: price $26.81, calculated fair value $43.25 (+61%), Quality Score 61/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of TDBOY calculated?
We run Toyota Boshoku Unsp/Adr through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of $43.25 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Toyota Boshoku Unsp/Adr currently trades 38% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Toyota Boshoku Unsp/Adr (TDBOY)?
The closing price on Nov 6, 2026 was $26.81. Our model-based fair value is $43.25, about +61% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Toyota Boshoku Unsp/Adr right now?
The price is below even our cautious bear case ($32.22). The market is more pessimistic than our downside scenario. Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Toyota Boshoku Unsp/Adr
How large is the market capitalisation of Toyota Boshoku Unsp/Adr (TDBOY)?
The market capitalisation of Toyota Boshoku Unsp/Adr is $4.8B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What are the earnings per share of Toyota Boshoku Unsp/Adr (TDBOY)?
Earnings per share at Toyota Boshoku Unsp/Adr are $1.28 (price ÷ EPS = P/E 20.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Toyota Boshoku Unsp/Adr (TDBOY)?
The dividend yield of Toyota Boshoku Unsp/Adr is 3.6% (payout 76.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Toyota Boshoku Unsp/Adr (TDBOY)?
The net margin of Toyota Boshoku Unsp/Adr is 1.0% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Toyota Boshoku Unsp/Adr (TDBOY)?
The return on equity (ROE) of Toyota Boshoku Unsp/Adr is 5.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Toyota Boshoku Unsp/Adr (TDBOY)?
On an EBIT basis the return on assets of Toyota Boshoku Unsp/Adr is 5.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Toyota Boshoku Unsp/Adr (TDBOY)?
The operating margin of Toyota Boshoku Unsp/Adr is 3.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Toyota Boshoku Unsp/Adr (TDBOY)?
Revenue at Toyota Boshoku Unsp/Adr is growing +10.1% versus a year earlier (3y avg +8.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Toyota Boshoku Unsp/Adr (TDBOY)?
Earnings per share at Toyota Boshoku Unsp/Adr are growing −18.9% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Toyota Boshoku Unsp/Adr in the live analysis
One click puts Toyota Boshoku Unsp/Adr on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 6, 2026