EN DE

Inaba Denki Sangyo Co (IBADF) Fair Value & Analysis

Industrials · US · Market cap $2.0B

ID Inaba Denki Sangyo Co logo Inaba Denki Sangyo Co IBADF · US
Price$17.81
Fair Value$21.79
Upside+22.4%
Quality69/100
Watch Inaba Denki Sangyo Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.6% net margin
generates free cash flow
3.02% dividend yield
Ranks above peers (10/10)
Moderate moat 45/100
Evidence: High Range $16.08 – $27.23 Share as image

Fair value as of: Jul 18, 2026

From 24 valuation models · updated 23 days ago

A solid business, screening 22% undervalued on our models.

What matters now

  • Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from $16.08 (bear) to $27.23 (bull), base $21.79. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 69/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

$896,524 $7.31 Fair Value $21.79 Feb 2023 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

41‑month range $7.31 – $896,524 · fair‑value band $16.08 – $27.23 · the $17.81 price screens below the $21.79 fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Inaba Denki Sangyo Co (IBADF) currently trades at $17.81, while our model-based Fair Value estimate is $21.79, implying the stock looks roughly 22.4% undervalued today. The Quality Score stands at 69/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Inaba Denki Sangyo Co generated revenue of $417B at a net margin of 5.6%. Revenue grew 12.7% year over year. It earns a return on equity of 12.7%. The stock trades on a trailing P/E of 13.7. Fundamentals as of Jul 18, 2026

Our scenario range runs from $16.08 (bear case) to $27.23 (bull case); at $17.81, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Industrials peers we cover trades at -35% fair-value upside, at 22%, IBADF screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $14.47 $19.16 $25.17 72
Growth-Adj P/E $14.11 $20.15 $26.20 68
Rev-Margin DCF $15.21 $22.58 $31.33 67
All 24 models by family
DCF Models
FCF DCF $14.46 $19.98 $27.60 38
Owner Earnings $12.98 $17.75 $24.35 31
5Y Revenue Exit $15.21 $22.62 $32.20 39
5Y EBITDA Exit $15.71 $23.58 $32.88 41
5Y P/E Exit $16.60 $25.29 $34.60 38
10Y Revenue Exit $14.43 $20.79 $29.57 36
10Y EBITDA Exit $15.06 $21.40 $30.05 37
10Y P/E Exit $15.58 $22.50 $31.28 35
Earnings-Based
Graham-Dodd $7.06 $24.76 $33.29 54
Lynch FV $5.77 $8.25 $10.72 50
PEG = 1.0 $5.77 $8.25 $10.72 46
EPV $12.35 $13.57 $14.58 59
Multiples
P/E Multiple $16.34 $21.79 $27.24 63
P/S Multiple $13.23 $17.64 $22.05 58
P/B Multiple $13.23 $17.64 $22.05 55
EV/EBIT $21.43 $27.43 $33.43 53
EV/EBITDA $18.12 $23.02 $27.91 54
EV/Revenue $16.28 $21.78 $27.29 43
Asset-Based
NCAV (Graham) $4.78 $6.40 $9.56 50
Growth DCF
Growth DCF $14.47 $19.16 $25.17 72
Rev-Margin DCF $15.21 $22.58 $31.33 67
Economic Profit
Residual Income $8.08 $8.90 $12.06 61
ROIC Compounder $12.89 $15.04 $17.51 67
Growth Earnings
Growth-Adj P/E $14.11 $20.15 $26.20 68

Widest divergence: Multiples ($21.78) versus Asset-Based ($6.40). Highest evidence: Growth DCF (72).

Key figures & financial health

Revenue (TTM) $417B
Revenue growth (YoY) +12.7%
Net margin 5.6%
Return on equity 12.7%
Free cash flow $20.6B FY2025
P/E ratio 13.7
More key figures
Operating margin 7.1%
EPS (TTM) $1.30
Dividend yield 3.0%
EPS growth (YoY) +26.8%

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 68 · Market factors (momentum, volatility) 65

Profitability 53
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 93
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 83
Price trend over the last 3–12 months (market factor)
52W Momentum 50
Distance to the 52-week high (market factor)
Net Issuance 79
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Inaba Denki Sangyo Co.,Ltd., together with its subsidiaries, sells electrical equipment and materials, industrial automation, and proprietary products in Japan and internationally.

Full company description

Inaba Denki Sangyo Co.,Ltd., together with its subsidiaries, sells electrical equipment and materials, industrial automation, and proprietary products in Japan and internationally. It supplies a range of products, including light fitting; air conditioning systems; distribution panels; other electric equipment, such as power sockets and wiring accessories; other electrical materials for buildings comprising houses, office buildings, and public facilities; and environmentally friendly products, which include solar photovoltaic systems and LED light fittings, as well as plans and sells JAPPY brand products. The company also offers sensors; switches; relays; other control units; combinations of LCD devices; connectors; condensers; and other electrical components. In addition, it develops pipe covers, insulated copper tubes, and other products for air conditioners under the INABA DENKO brand; multimedia-compatible wiring systems for newly built digital age residences under the ABANIACT brand; and provides LED status indicating lights, sound alarms, and visual and audible communication network systems and solutions under the PATLITE brand. The company was founded in 1938 and is headquartered in Osaka, Japan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Inaba Denki Sangyo Co reported revenue of $384B in FY2025 versus $277B in FY2021, a compound +8.5%/yr. Reported net income was $18.8B in FY2025, compounding +13.5%/yr from FY2021.

Growth Quality 70/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$384B
Latest YoY
+11.2%
Avg. growth/yr (3Y)
+9.9%
Avg. growth/yr (5Y)
+5.5%
Avg. growth/yr (6Y)
+5.5%
Revenue +8.5%/yr
FY21 $277B
FY22 $289B
FY23 $317B
FY24 $345B
FY25 $384B
Net income +13.5%/yr
FY21 $11.3B
FY22 $12.3B
FY23 $15.4B
FY24 $15.6B
FY25 $18.8B

Watch IBADF: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Inaba Denki Sangyo Co Fair Value". https://www.fairvalue-calculator.com/stock/IBADF

Peer Group

Industrial Distribution · 104 stocks

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.

Quality Score 69 · Top 25%
Fair Value upside +22% · Above median
Return on equity (TTM) 13% · Above median
Return on assets 6% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth 13% · Top 25%
Dividend yield (TTM) 3.0% · Above median

Valuation Multiples vs Industrial Distribution median · lower = cheaper

P/E (TTM) 13.7× · Cheaper than median
P/FCF 0.1× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 63 · sector 19
FUTURE 64 · sector 19
PAST 51 · sector 35
HEALTH 0 · sector 90
DIVIDEND 60 · sector 30

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Industrial Distribution stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
W.W. Grainger, Inc GWW $1,376 $625.61 -55%
Fastenal Company FAST $45.49 $20.64 -55%
Ferguson Enterprises Inc FERG $232.02 $151.92 -35%
WESCO International, Inc WCC $326.71 $213.01 -35%
Watsco, Inc WSO $385.16 $268.10 -30%
Toromont Industries Ltd TIH C$232.22 C$127.90 -45%
Applied Industrial Technologies, Inc AIT $329.35 $191.65 -42%
Finning International Inc FTT C$102.50 C$76.38 -25%
Addtech AB ADDTB kr 329.20 kr 156.35 -53%
Core & Main, Inc CNM $44.66 $49.47 +11%

Compare Inaba Denki Sangyo Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Inaba Denki Sangyo Co (IBADF) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of $21.79 versus a price of $17.81, about +22% (undervalued).
What is the fair value of IBADF?
Our model-based fair value for Inaba Denki Sangyo Co is $21.79 (as of Jul 18, 2026), built from audited fundamentals. The current price is $17.81.
What is the quality score of IBADF?
Inaba Denki Sangyo Co has a Quality Score of 69/100. 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 revenue of Inaba Denki Sangyo Co (IBADF)?
Inaba Denki Sangyo Co reported trailing-twelve-month revenue of about $417B (latest available figure, as of Jul 18, 2026).
What is the net profit margin of IBADF?
The net profit margin of Inaba Denki Sangyo Co is about 5.6%, meaning it keeps roughly 5.6% of revenue as net income. Based on the latest reported figures.
Does Inaba Denki Sangyo Co pay a dividend?
Inaba Denki Sangyo Co currently shows a dividend yield of about 3.02% relative to its recent price (as of Jul 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Inaba Denki Sangyo Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.