TISI Inc (4HO) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of TISI Inc €27.64, price €22.20, upside +24.5%, quality 73 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
In Frankfurt, only 4 of the last 21 trading days (30 days) had any turnover. On the other days the price is an indicative quote without trading, so we do not list this stock in the radar. It stays reachable through search.
TIBroad dataSep 30, 2026
TISI Inc
4HO · F
UndervaluedThe stock appears undervalued with acceptable quality.
Watch TISI Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 30, 2026.
How to read this chart
60‑month range €15.59 – €29.21 · fair‑value band €18.74 – €36.91 · the €22.20 price screens below the €27.64 fair value. Dashed = 300-day average. As of Sep 30, 2026.
Follow TISI in your weekly email
Every Wednesday you see whether TISI is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
TISI Inc. provides information technology (IT) services in Japan and internationally. It operates through Offering Service Business, Business Process Management, Financial IT Business, Industrial IT Business, and Wide-area IT Solutions segments.
Show more
TISI Inc. provides information technology (IT) services in Japan and internationally. It operates through Offering Service Business, Business Process Management, Financial IT Business, Industrial IT Business, and Wide-area IT Solutions segments. The company provides knowledge-intensive IT services; outsourcing of IT technology, business know-how, and human resources solutions; promotes business and IT strategies together and support business promotion; considers and promotes initiatives and supports the promotion of business; professional IT services, including regional and client sites, and accumulate and develop solutions to support problem-solving and business promotion. It serves public sector, manufacturing, distribution, communications, food, healthcare, energy, leasing, life and non-life insurance, banking, and credit card and consumer finance industries. The company was formerly known as TIS Inc. and changed its name to TISI Inc. in July 2026. TISI Inc. was founded in 1971 and is headquartered in Shinjuku, Japan.
Stock analysis
TISI Inc (4HO) currently trades at €22.20, while our model-based Fair Value estimate is €27.64, implying the stock looks roughly 19.7% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of €28.64 per share, and 14 of the 25 models we run sit above the €22.20 price.
Bear case: the Asset-Based group reads lowest at €5.85, and 11 of the 25 models stay below the price. Evidence for this calculation is high.
Scenario range: €18.74 (bear) to €36.91 (bull), the price of €22.20 sits inside 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 73/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
TISI Inc reported revenue of ¥596B in FY2026 versus ¥483B in FY2022, a compound +5.4%/yr. Reported net income was ¥46.6B in FY2026, compounding +4.3%/yr from FY2022.
Key figures
Market cap €4.9B · P/E ratio 19.5 · P/S ratio 1.52 · EPS (TTM) €1.14 · Dividend yield 2.2% · Net margin 7.8% · Return on equity 15.4% · Return on assets (EBIT) 12.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and 42% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at 44% fair-value upside, at 25%, 4HO screens richer than that median.
Fair Value models
Bear €18.74Fair Value €27.64Bull €36.91
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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 growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.3%
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.
+5.5%
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.
+5.9%
Start year 2021 (pandemic). Over 10 years: +4.5% a year
Revenue growth 12 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.
+4.6%
’15
’16
’17
’18
’19
’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. 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.
+14.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+12.6%
Dividend (yield on the price)2.2%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.12.6% vs 12.9%, steady
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.10% → 13%
Start year 2021 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far and about what 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).
+4.0%
Yearly growth needed for the next five years to justify today's price.
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.
+4.0%
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 +1.9% a year for the price and +1.9% for the forecasts.
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.Information Technology Services · 468 stocks
Beats the industry median on 10/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score73 · Top 25%
Fair Value upside+25.6% · Above median
Profitability
Return on equity (TTM)15.4% · Above median
Return on assets9.3% · Top 25%
Net margin (TTM)8.0% · Above median
Operating margin (TTM)12.2% · Top 25%
Growth and dividend
Revenue growth7.0% · Above median
Dividend yield (TTM)2.2% · Above median
Balance sheet
Debt / equity0.04× · Below median
Valuation Multiplesvs Information Technology Services median · lower = cheaper
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.
Cite: Fair Value Calculator (2026). "TISI Inc Fair Value". https://www.fairvalue-calculator.com/stock/4HO
Frequently asked questions
Is TISI Inc (4HO) overvalued or undervalued?
As of Sep 30, 2026, our model estimates a fair value of €27.64 versus a price of €22.20, about +25% upside (undervalued).
What is the fair value of 4HO?
Our model-based fair value for TISI Inc is €27.64 (as of Sep 30, 2026), built from audited fundamentals. The current price: €22.20.
What is the quality score of 4HO?
TISI Inc has a Quality Score of 73/100. 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 TISI Inc (4HO)?
Our model-based price target is the fair value of €27.64 (as of Sep 30, 2026) from 25 valuation models. Cautious scenario €18.74, optimistic scenario €36.91. It is a calculation from audited fundamentals, not an analyst target.
What is the TISI Inc stock forecast for 2026?
Our models put fair value at €27.64, about +25% upside versus a price of €22.20 (undervalued). Cautious scenario €18.74, optimistic scenario €36.91. The calculation is refreshed regularly with new filings.
What is the revenue of TISI Inc (4HO)?
TISI Inc reported trailing-twelve-month revenue of about ¥606B (latest available figure, as of Sep 30, 2026).
Does TISI Inc pay a dividend?
TISI Inc currently shows a dividend yield of about 2.23% relative to its recent price (as of Sep 30, 2026).
What growth is priced into TISI Inc (4HO)?
For today's price to be fair in a discounted-cash-flow model, TISI Inc would have to grow free cash flow by +4.0 % per year for five years (discount rate 9.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.9 % per year. As of Sep 30, 2026.
What discount rate (WACC) does the fair value of 4HO use?
Our models discount TISI Inc at 9.5 %: a base by market capitalisation (mid), country premium for Germany. 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 TISI Inc that is +4.0 % per year a year over ten years, using the same discount rate (9.5 %) and the same formula as our fair value.
How much growth has TISI Inc (4HO) delivered so far?
Over the past 5 years revenue at TISI Inc grew +5.9 % a year. The price currently implies +4.0 % per year free-cash-flow growth a 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 TISI Inc (4HO) growing?
The median revenue growth in the sector is +9.9 % a year. That is the yardstick for the growth priced into TISI Inc (+4.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of TISI Inc (4HO)?
The free-cash-flow yield on the price is 6.17 %: that much free cash flow TISI Inc produces per unit of market value. When it exceeds the discount rate of our models (9.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of TISI Inc (4HO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For TISI Inc it is €27.64 per share (as of Sep 30, 2026), against a price of €22.20. It is the blended result of 25 valuation models (cash flow, earnings, asset, dividend).
Is TISI Inc stock overvalued or undervalued in 2026?
As of Sep 30, 2026, 4HO trades below its calculated fair value: price €22.20, fair value €27.64, a gap of about +25% (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 4HO?
No. The price is what the market pays today (€22.20); the fair value is what the company's own numbers justify (€27.64). For TISI Inc the two are €5.44 per share apart. That gap is exactly why we show both numbers side by side.
How much is TISI Inc worth?
The market values TISI Inc at about €4.9B (market capitalisation, as of Sep 30, 2026). Per share that is €22.20; our models calculate a fair value of €27.64 per share.
What do the bullish and bearish scenarios say about 4HO?
Our models span a range for TISI Inc: cautious scenario €18.74, base €27.64, optimistic €36.91 per share (as of Sep 30, 2026, price €22.20). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 4HO?
TISI Inc trades at a price-to-earnings ratio of 19.5 (as of Sep 30, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €27.64 is built from several models across several years. Other multiples: PEG 3.2, P/B 2.7, P/S 1.4, EV/EBITDA 8.1.
What is the PEG ratio of 4HO?
The PEG ratio of TISI Inc is 3.16 (P/E divided by earnings growth, as of Sep 30, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of TISI Inc (4HO)?
Balance-sheet figures for TISI Inc (as of Sep 30, 2026): return on equity 15.4%, debt of 0.04 per unit of equity. They feed the Quality Score of 73/100, which measures business quality independently of the share price.
How far is 4HO from its 52-week high?
TISI Inc trades at €22.20, about 24% below its 52-week high of €29.21 and 42% above the low of €15.59 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of €27.64 is for.
Which stocks are comparable to TISI Inc?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, 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 TISI Inc stock attractive at the current price?
The data as of Sep 30, 2026: price €22.20, calculated fair value €27.64 (+25%), Quality Score 73/100, from 25 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 4HO calculated?
We run TISI Inc through 25 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of €27.64, 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 14.5 % above its aggregate fair value. TISI Inc currently trades 20 % 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 TISI Inc (4HO)?
The closing price on Oct 1, 2026 was €22.20. Our model-based fair value is €27.64, about +25% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with TISI Inc right now?
A fairly wide model range (€18.74 to €36.91) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Key figures of TISI Inc
How large is the market capitalisation of TISI Inc (4HO)?
The market capitalisation of TISI Inc is €4.9B. 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 is the P/S ratio of TISI Inc (4HO)?
The price-to-sales ratio of TISI Inc is 1.52 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of TISI Inc (4HO)?
Earnings per share at TISI Inc are €1.14 (price ÷ EPS = P/E 19.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of TISI Inc (4HO)?
The dividend yield of TISI Inc is 2.2% (payout 43.4%). 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 TISI Inc (4HO)?
The net margin of TISI Inc is 7.8% (fiscal year 2026). 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 TISI Inc (4HO)?
The return on equity (ROE) of TISI Inc is 15.4% (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 TISI Inc (4HO)?
On an EBIT basis the return on assets of TISI Inc is 12.7% (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 TISI Inc (4HO)?
The operating margin of TISI Inc is 12.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at TISI Inc (4HO)?
Revenue at TISI Inc is growing +7.0% versus a year earlier (3y avg +5.5%). 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 TISI Inc (4HO)?
Earnings per share at TISI Inc are growing +24.8% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch TISI Inc in the live analysis
One click puts TISI Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
