HOYA Corporation (HOCPF) fair value: what the stock is really worth
As of Sep 25, 2026: fair value of HOYA Corporation $93.34, price $145, upside -35.5%, quality 82 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch HOYA Corporation 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 23, 2026.
How to read this chart
60‑month range $31.99 – $190.15 · fair‑value band $65.34 – $122.40 · the $144.80 price screens above the $93.34 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow HOYA in your weekly email
Every Wednesday you see whether HOYA 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.
HOYA Corporation, a med-tech company, provides high-tech and medical products in the Japan, Asia, the Americas, Europe, and internationally. The company operates through two segments: Life Care, and Information and Communications.
Show more
HOYA Corporation, a med-tech company, provides high-tech and medical products in the Japan, Asia, the Americas, Europe, and internationally. The company operates through two segments: Life Care, and Information and Communications. It offers life care products, including eyeglasses; contact lenses; medical endoscopes; intraocular lenses; laparoscopic surgical instruments; automatic endoscope cleaning equipment; and other medical related products, such as prosthetic ceramic fillers and metallic implants for orthopedics, brain surgery, and dentistry. The company also operates Eyecity, a specialty retailer of contact lenses. In addition, it provides information technology products, such as mask blanks and photomasks for manufacturing semiconductor chips; glass disks for hard disk drives; and imaging related products that comprise optical glasses/optical lenses, colored glass filters, and UV light resources. Further, the company engages in research, development, manufacture, and sale of photomasks for manufacturing flat panel displays. HOYA Corporation was founded in 1941 and is headquartered in Shinjuku, Japan.
Stock analysis
HOYA Corporation (HOCPF) currently trades at $144.80, while our model-based Fair Value estimate is $93.34, implying the stock looks roughly 55.1% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $93.50 per share, and 0 of the 24 models we run sit above the $144.80 price.
Bear case: the Asset-Based group reads lowest at $12.96, and 24 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: $65.34 (bear) to $122.40 (bull), the price of $144.80 sits above 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 82/100 (high quality), in the Healthcare sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
HOYA Corporation reported revenue of ¥954B in FY2026 versus ¥661B in FY2022, a compound +9.6%/yr. Reported net income was ¥255B in FY2026, compounding +11.5%/yr from FY2022.
Key figures
Market cap $56.7B · P/E ratio 31.2 · P/S ratio 8.33 · EPS (TTM) $4.64 · Dividend yield 1.1% · Net margin 26.7% · Return on equity 25.1% · Return on assets (EBIT) 32.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 58 out of 100 (medium confidence).
What moves the price
The share trades about 24% below its 52-week high and 8% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at −16% fair-value upside, at −36%, HOCPF screens richer than that median.
Fair Value models
Bear $65.34Fair Value $93.34Bull $122.40
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.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.95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+7.7%
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.
+9.6%
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.
+11.7%
Start year 2021 (pandemic). Over 10 years: +6.4% a year
Revenue growth 26 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.
+6.2%
’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. 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.
+4.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+3.3%
Dividend (yield on the price)1.1%
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.17% vs 13%, picking up
Profit margin 2020 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.26% → 30%
Start year 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes about as much growth as the company has delivered so far and more 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).
+14.3%
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.
+6.8%
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 +11.9% a year for the price and +4.6% 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.Medical Instruments & Supplies · 203 stocks
Beats the industry median on 8/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score82 · Top 25%
Fair Value upside−35% · Below median
Profitability
Return on equity (TTM)25% · Top 25%
Return on assets15% · Top 25%
Net margin (TTM)27% · Top 25%
Operating margin (TTM)27% · Top 25%
Growth and dividend
Revenue growth15% · Above median
Dividend yield (TTM)1.1% · Below median
Balance sheet
Debt / equity0.03× · Below median
Valuation Multiplesvs Medical Instruments & Supplies median · lower = cheaper
P/E (TTM)31.2× · Pricier than median
P/B8.68× · Priciest 25%
P/S (TTM)9.40× · Priciest 25%
P/FCF0.3× · Cheapest 25%
EV/EBITDA22.9× · Priciest 25%
PEG3.14× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 12
FUTURE (revenue growth)76· sector 28
PAST (return on equity)100· sector 26
HEALTH (low debt)98· sector 96
DIVIDEND (yield)22· sector 33
VALUE 0: the price sits above our fair-value range.
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). "HOYA Corporation Fair Value". https://www.fairvalue-calculator.com/stock/HOCPF
Frequently asked questions
Is HOYA Corporation (HOCPF) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of $93.34 versus a price of $144.80, about −36% upside (overvalued).
What is the fair value of HOCPF?
Our model-based fair value for HOYA Corporation is $93.34 (as of Sep 23, 2026), built from audited fundamentals. The current price: $144.80.
What is the quality score of HOCPF?
HOYA Corporation has a Quality Score of 82/100. 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 HOYA Corporation (HOCPF)?
Our model-based price target is the fair value of $93.34 (as of Sep 23, 2026) from 24 valuation models. Cautious scenario $65.34, optimistic scenario $122.40. It is a calculation from audited fundamentals, not an analyst target.
What is the HOYA Corporation stock forecast for 2026?
Our models put fair value at $93.34, about −36% upside versus a price of $144.80 (overvalued). Cautious scenario $65.34, optimistic scenario $122.40. The calculation is refreshed regularly with new filings.
What is the revenue of HOYA Corporation (HOCPF)?
HOYA Corporation reported trailing-twelve-month revenue of about ¥948B (latest available figure, as of Sep 23, 2026).
Does HOYA Corporation pay a dividend?
HOYA Corporation currently shows a dividend yield of about 1.10% relative to its recent price (as of Sep 23, 2026).
What growth is priced into HOYA Corporation (HOCPF)?
For today's price to be fair in a discounted-cash-flow model, HOYA Corporation would have to grow free cash flow by +14.3 % per year for five years (discount rate 8.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +11.7 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of HOCPF use?
Our models discount HOYA Corporation at 8.3 %: a base by market capitalisation (large), damped by beta 0.60, 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 HOYA Corporation that is +14.3 % per year a year over ten years, using the same discount rate (8.3 %) and the same formula as our fair value.
How much growth has HOYA Corporation (HOCPF) delivered so far?
Over the past 5 years revenue at HOYA Corporation grew +11.7 % a year. The price currently implies +14.3 % 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 HOYA Corporation (HOCPF) growing?
The median revenue growth in the sector is +4.2 % a year. That is the yardstick for the growth priced into HOYA Corporation (+14.3 % 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 HOYA Corporation (HOCPF)?
The free-cash-flow yield on the price is 2.88 %: that much free cash flow HOYA Corporation produces per unit of market value. When it exceeds the discount rate of our models (8.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of HOYA Corporation (HOCPF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For HOYA Corporation it is $93.34 per share (as of Sep 23, 2026), against a price of $144.80. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is HOYA Corporation stock overvalued or undervalued in 2026?
As of Sep 23, 2026, HOCPF trades above its calculated fair value: price $144.80, fair value $93.34, a gap of about −36% (overvalued). 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 HOCPF?
No. The price is what the market pays today ($144.80); the fair value is what the company's own numbers justify ($93.34). For HOYA Corporation the two are $51.46 per share apart. That gap is exactly why we show both numbers side by side.
How much is HOYA Corporation worth?
The market values HOYA Corporation at about $56.7B (market capitalisation, as of Sep 23, 2026). Per share that is $144.80; our models calculate a fair value of $93.34 per share.
What do the bullish and bearish scenarios say about HOCPF?
Our models span a range for HOYA Corporation: cautious scenario $65.34, base $93.34, optimistic $122.40 per share (as of Sep 23, 2026, price $144.80). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of HOCPF?
HOYA Corporation trades at a price-to-earnings ratio of 31.2 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $93.34 is built from several models across several years. Other multiples: PEG 3.1, P/B 8.7, P/S 9.4, EV/EBITDA 22.9.
What is the PEG ratio of HOCPF?
The PEG ratio of HOYA Corporation is 3.14 (P/E divided by earnings growth, as of Sep 23, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of HOYA Corporation (HOCPF)?
Balance-sheet figures for HOYA Corporation (as of Sep 23, 2026): return on equity 25.1%, debt of 0.03 per unit of equity. They feed the Quality Score of 82/100, which measures business quality independently of the share price.
How far is HOCPF from its 52-week high?
HOYA Corporation trades at $144.80, about 24% below its 52-week high of $190.15 and 8% above the low of $133.56 (as of Sep 25, 2026). Distance from the high says nothing about value: that is what the fair value of $93.34 is for.
Which stocks are comparable to HOYA Corporation?
From the same area (Healthcare) we also value Intuitive Surgical, Inc, EssilorLuxottica Société anonyme, Becton, Dickinson and Company, Medline Inc, 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 HOYA Corporation stock attractive at the current price?
The data as of Sep 23, 2026: price $144.80, calculated fair value $93.34 (−36%), Quality Score 82/100, from 24 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 HOCPF calculated?
We run HOYA Corporation through 24 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 $93.34, 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 13.2 % above its aggregate fair value. HOYA Corporation itself currently trades above fair value. 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 HOYA Corporation (HOCPF)?
The closing price on Sep 25, 2026 was $144.80. Our model-based fair value is $93.34, about −36% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with HOYA Corporation right now?
A high-quality business (quality 82/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety. The price sits above even our optimistic bull case ($122.40). The favourable scenario is already priced in. A fairly wide model range ($65.34 to $122.40) leaves room in how you read the outcome.
Where does the earnings growth of HOYA Corporation (HOCPF) come from?
Earnings per share at HOYA Corporation grew +12.0 % a year from 2015 to 2026. Broken into its drivers: revenue per share +8.5 %, EBIT margin +7.6 %, tax rate −0.2 %, residual (interest, one-offs) −3.9 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of HOYA Corporation
How large is the market capitalisation of HOYA Corporation (HOCPF)?
The market capitalisation of HOYA Corporation is $56.7B. 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 HOYA Corporation (HOCPF)?
The price-to-sales ratio of HOYA Corporation is 8.33 (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 HOYA Corporation (HOCPF)?
Earnings per share at HOYA Corporation are $4.64 (price ÷ EPS = P/E 31.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of HOYA Corporation (HOCPF)?
The dividend yield of HOYA Corporation is 1.1% (payout 34.3%). 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 HOYA Corporation (HOCPF)?
The net margin of HOYA Corporation is 26.7% (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 HOYA Corporation (HOCPF)?
The return on equity (ROE) of HOYA Corporation is 25.1% (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 HOYA Corporation (HOCPF)?
On an EBIT basis the return on assets of HOYA Corporation is 32.4% (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 HOYA Corporation (HOCPF)?
The operating margin of HOYA Corporation is 27.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at HOYA Corporation (HOCPF)?
Revenue at HOYA Corporation is growing +15.1% versus a year earlier (3y avg +9.6%). 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 HOYA Corporation (HOCPF)?
Earnings per share at HOYA Corporation are growing +7.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does HOYA Corporation (HOCPF) hold?
HOYA Corporation holds more cash than debt, ¥535B net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch HOYA Corporation in the live analysis
One click puts HOYA Corporation 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.
Broad data
Sep 23, 2026