EN DE

Kioxia Holdings (KXIAY) Fair Value & Analysis

Technology · US · Market cap $187B

What is Kioxia Holdings really worth?

KH Kioxia Holdings logo Kioxia Holdings KXIAY · US
Price$37.13
Fair Value$17.87
Upside−51.9%
Quality64/100

A solid business, but trading 108% above our fair value of $17.87.

As of Aug 18, 2026, the fair value of Kioxia Holdings is $17.87 per share against a price of $37.13, so the fair value sits 52% below the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch Kioxia Holdings 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 free

Strengths

Healthy Growth (revenue YoY +37.0 %/yr)
Highly profitable · 36.6% net margin
Moderate debt · generates free cash flow
Ranks above peers (9/14)
Wide moat 91/100

Risks

!Evidence only medium, so the estimate is less certain
Evidence: Medium Range $9.89 – $22.34

Fair value as of: Aug 18, 2026

From 24 valuation models · updated 19 days ago

Share price +11.3% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($22.34). The favourable scenario is already priced in.
  • Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($9.89 to $22.34) leaves room in how you read the outcome.

Price vs Fair Value (11 months)

$1,000,000 $4.13 Fair Value $17.87 Oct 2025 Sep 2026

White line = price, green steps = our fair value per fiscal year. As of Aug 18, 2026.

How to read this chart

11‑month range $4.13 – $1,000,000 · fair‑value band $9.89 – $22.34 · the $37.13 price screens above the $17.87 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Aug 18, 2026.

Full chart & analysis →

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

Analysis

Kioxia Holdings (KXIAY) currently trades at $37.13, while our model-based Fair Value estimate is $17.87, implying the stock looks roughly 107.8% overvalued today. The Quality Score stands at 64/100 (solid quality), in the Technology sector. Bull case: the Growth Earnings group reads highest at a median of $32.26 per share, and 0 of the 24 models we run sit above the $37.13 price. Bear case: the Economic Profit group reads lowest at $7.61, and 24 of the 24 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Kioxia Holdings generated revenue of ¥2.3T at a net margin of 23.7%. Revenue grew 188.9% year over year. It earns a return on equity of 51.9%. Net debt stands at ¥577B. Fundamentals as of Aug 18, 2026

Our scenario range runs from $9.89 (bear case) to $22.34 (bull case); at $37.13, the current price sits above 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 Technology peers we cover trades at −59% fair-value upside, at −52%, KXIAY screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2026 figures, and about 5 months have passed since. In that time the company retained roughly $0.2744 per share, which is 1.5 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
Highest evidence
EPV best evidence $7.08 $8.33 $9.43 71
EV/EBITDA $17.92 $24.05 $30.18 67
FCF DCF $5.99 $9.68 $21.46 66
All 24 models by family
DCF Models
FCF DCF $5.99 $9.68 $21.46 66
Owner Earnings $10.08 $23.54 $51.77 62
5Y Revenue Exit $8.68 $16.53 $33.07 60
5Y EBITDA Exit $15.19 $29.70 $58.24 62
5Y P/E Exit $11.43 $27.96 $50.82 59
10Y Revenue Exit $7.66 $20.08 $28.83 58
10Y EBITDA Exit $12.82 $34.10 $72.79 55
10Y P/E Exit $10.08 $25.99 $52.90 52
Earnings-Based
Graham-Dodd $4.34 $30.27 $42.47 56
Lynch FV $15.64 $22.34 $29.04 54
PEG = 1.0 $15.64 $22.34 $29.04 51
EPV best evidence $7.08 $8.33 $9.43 71
Multiples
P/E Multiple $13.40 $17.87 $22.34 63
P/S Multiple $8.14 $10.85 $13.56 58
P/B Multiple $7.25 $9.66 $12.08 55
EV/EBIT $17.57 $23.58 $29.59 66
EV/EBITDA $17.92 $24.05 $30.18 67
EV/Revenue $8.65 $12.56 $16.47 53
Asset-Based
NCAV (Graham) $0.8051 $1.08 $1.61 54
Growth DCF
Growth DCF $5.60 $11.58 $21.36 66
Rev-Margin DCF $9.70 $18.96 $38.23 60
Economic Profit
Residual Income $5.15 $7.61 $97.06 50
ROIC Compounder $9.39 $14.67 $21.72 62
Growth Earnings
Growth-Adj P/E $22.58 $32.26 $41.93 60

Widest divergence: Growth Earnings ($32.26) versus Asset-Based ($1.08). Highest evidence: EPV (71).

Notify me when KXIAY reaches fair value

Put KXIAY on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 58.9
P/S ratio 14.0 P/E × margin
EPS (TTM) $0.6300 price ÷ EPS = P/E 58.9
Net margin 23.7% FY2026
Return on equity 87.1% TTM
Return on assets (EBIT) 12.7% avg 3y
More key figures
Profitability
Operating margin 71.9% TTM
Growth
Revenue (TTM) ¥3.8T TTM
Revenue growth (YoY) +416%
EPS growth (YoY) +44.2%
Balance sheet & cash flow
Free cash flow ¥333B FY2026
Net debt ¥577B FY2026 · ≈ 1.7 yrs of FCF

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

Quality Score breakdown

Overall quality 64/100

Of which business quality 59 · Market factors (momentum, volatility) 40

Profitability 75
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 57
Earnings quality: real cash, not paper profit
Fin. Strength 51
Balance sheet, leverage, solvency risk
Investment 44
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 61
Price trend over the last 3–12 months (market factor)
52W Momentum 50
Distance to the 52-week high (market factor)
Net Issuance 68
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Kioxia Holdings Corporation engages in research, development, manufacturing, sales, and other services of memory and related products for solid state drives (SSDs) and storage and smart devices in Japan, North America, Europe, and Asia. The company offers flash memory, SSDs, SD memory cards, and other retail products.

Full company description

Kioxia Holdings Corporation engages in research, development, manufacturing, sales, and other services of memory and related products for solid state drives (SSDs) and storage and smart devices in Japan, North America, Europe, and Asia. The company offers flash memory, SSDs, SD memory cards, and other retail products. It is also involved in the product and software development of SSD products; marketing of memory and SSD products; production management of subcontracted production in the post-process of memory; production and distribution of memory and photomask for semiconductor products; energy management business; and entrusted engineering work of CIM developments, as well as provides cleaning and health keeping for development center, and customer support services. The company was formerly known as Toshiba Memory Holdings Corporation and changed its name to Kioxia Holdings Corporation in October 2019. Kioxia Holdings Corporation was incorporated in 2019 and is headquartered in Minato, Japan.

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

Revenue & earnings trend

FY2024 – FY2026 · reported fiscal years

Kioxia Holdings reported revenue of ¥2.3T in FY2026 versus ¥1.1T in FY2024, a compound +47.4%/yr. Reported net income was ¥554B in FY2026.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
¥2.3T
Latest YoY
+37.0%
Value creation/yr We only publish this rate when it is defensible. Reason: only 3 usable fiscal years, at least 4 required
not computed
Revenue +47.4%/yr
FY24 ¥1.1T
FY25 ¥1.7T
FY26 ¥2.3T
Net income
FY24 −¥244B
FY25 ¥272B
FY26 ¥554B

KXIAY screens 108% overvalued. Compare with NVIDIA Corporation →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Kioxia Holdings Fair Value". https://www.fairvalue-calculator.com/stock/KXIAY

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Semiconductors · 325 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 64 · Above median
Fair Value upside −52% · Below median
Return on equity (TTM) 87% · Top 25%
Return on assets 34% · Top 25%
Net margin (TTM) 37% · Top 25%
Operating margin (TTM) 72% · Top 25%
Revenue growth 416% · Top 25%
Debt / equity 0.62× · Higher than 75% of peers

Valuation Multiples vs Semiconductors median · lower = cheaper

P/E (TTM) 58.9× · Pricier than median
P/B 20.88× · Pricier than 75% of peers
P/S (TTM) 7.76× · Pricier than median
P/FCF 0.6× · Cheaper than 75% of peers
EV/EBITDA 12.5× · Cheaper than median
PEG 0.24× · Cheaper than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE100 · sector 65
PAST100 · sector 25
HEALTH69 · sector 96
DIVIDEND0 · sector 18

VALUE 0: the price sits above our fair-value range.

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

Similar stocks

10 more Semiconductors stocks, each showing price versus our Fair Value estimate (as of Aug 18, 2026).

Stock Price Fair Value vs Fair Value
NVIDIA Corporation NVDA $227.98 $98.98 −57%
Taiwan Semiconductor Manufacturing Company TSM $427.30 $296.10 −31%
Broadcom Inc AVGO $357.90 $118.27 −67%
SK hynix Inc 000660 1,647,000 KRW 1,481,291 KRW −10%
Micron Technology, Inc MU $932.86 $148.38 −84%
Advanced Micro Devices, Inc AMD $477.57 $55.02 −88%
Intel Corporation INTC $95.80 $35.41 −63%
Texas Instruments Incorporated TXN $266.54 $78.54 −71%
QUALCOMM Incorporated QCOM $164.78 $147.20 −11%
MediaTek Inc 2454 3,845 TWD 1,559 TWD −59%

Compare Kioxia Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Kioxia Holdings (KXIAY) overvalued or undervalued?
As of Aug 18, 2026, our model estimates a fair value of $17.87 versus a price of $37.13, about −52% upside (overvalued).
What is the fair value of KXIAY?
Our model-based fair value for Kioxia Holdings is $17.87 (as of Aug 18, 2026), built from audited fundamentals. The current price: $37.13.
What is the quality score of KXIAY?
Kioxia Holdings has a Quality Score of 64/100. 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 Kioxia Holdings (KXIAY)?
Our model-based price target is the fair value of $17.87 (as of Aug 18, 2026) from 24 valuation models. Cautious scenario $9.89, optimistic scenario $22.34. It is a calculation from audited fundamentals, not an analyst target.
What is the Kioxia Holdings stock forecast for 2026?
Our models put fair value at $17.87, about −52% upside versus a price of $37.13 (overvalued). Cautious scenario $9.89, optimistic scenario $22.34. The calculation is refreshed regularly with new filings.
What is the revenue of Kioxia Holdings (KXIAY)?
Kioxia Holdings reported trailing-twelve-month revenue of about ¥2.3T (latest available figure, as of Aug 18, 2026).
What is the net profit margin of KXIAY?
The net profit margin of Kioxia Holdings is about 23.7%, meaning it keeps roughly 23.7% of revenue as net income. Based on the latest reported figures.
Free · no account needed

Watch Kioxia Holdings in the live analysis

One click puts Kioxia Holdings 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.