Toyota Boshoku Unsp/Adr (TDBOY) fair value: what the stock is really worth
As of Sep 18, 2026: fair value of Toyota Boshoku Unsp/Adr $33.58, price $31.46, upside +6.7%, quality 60 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Toyota Boshoku Unsp/Adr 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 24, 2026.
How to read this chart
60‑month range $22.37 – $31.83 · fair‑value band $33.58 – $41.98 · the $31.46 price screens below the $33.58 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow Toyota Boshoku Unsp/Adr in your weekly email
Every Wednesday you see whether Toyota Boshoku Unsp/Adr 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.
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 more
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. 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 $31.46, while our model-based Fair Value estimate is $33.58, implying the stock looks roughly 6.3% fairly valued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $48.06 per share, and 12 of the 24 models we run sit above the $31.46 price.
Bear case: the Earnings-Based group reads lowest at $9.59, and 12 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: $33.58 (bear) to $41.98 (bull), the price of $31.46 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 60/100 (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 FY2025 versus ¥1.3T in FY2021, a compound +11.3%/yr. Reported net income was ¥16.7B in FY2025, compounding −14.4%/yr from FY2021.
Key figures
Market cap $5.6B · P/E ratio 21.7 · P/S ratio 0.19 · EPS (TTM) $1.45 · Dividend yield 3.6% · Net margin 0.9% · Return on equity 6.2% · Return on assets (EBIT) 5.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (medium confidence).
What moves the price
The share trades about 1% below its 52-week high and 16% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −38% fair-value upside, at 7%, TDBOY screens cheaper than that median.
Fair Value models
Bear $33.58Fair Value $33.58Bull $41.98
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.69/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+0.0%
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.
+11.2%
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.
+7.3%
Start year 2020 (pandemic)
’20
’21
’22
’23
’24
’25
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.
+0.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−3.3%
Dividend (yield on the price)3.6%
Profit margin 2020 to 2025 ⓘ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.4% → 2%
Growth Forecast
Price in line with expectations
The price assumes less growth than 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).
+2.9%
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.
+3.2%
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 +0.7% a year for the price and +1.0% for the forecasts.
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 · 663 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score60 · Above median
Fair Value upside+7% · Above median
Profitability
Return on equity (TTM)6% · Below median
Return on assets3% · Below median
Net margin (TTM)1% · Below median
Operating margin (TTM)−1% · Bottom 25%
Growth and dividend
Revenue growth5% · Above median
Dividend yield (TTM)3.6% · Above median
Balance sheet
Debt / equity0.30× · Highest 25%
Valuation Multiplesvs Auto Parts 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.
Is Toyota Boshoku Unsp/Adr (TDBOY) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $33.58 versus a price of $31.46, about +7% upside (fairly valued).
What is the fair value of TDBOY?
Our model-based fair value for Toyota Boshoku Unsp/Adr is $33.58 (as of Sep 24, 2026), built from audited fundamentals. The current price: $31.46.
What is the quality score of TDBOY?
Toyota Boshoku Unsp/Adr has a Quality Score of 60/100. 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 $33.58 (as of Sep 24, 2026) from 24 valuation models. Cautious scenario $33.58, optimistic scenario $41.98. 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 $33.58, about +7% upside versus a price of $31.46 (fairly valued). Cautious scenario $33.58, optimistic scenario $41.98. 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 ¥2.0T (latest available figure, as of Sep 24, 2026).
Does Toyota Boshoku Unsp/Adr pay a dividend?
Toyota Boshoku Unsp/Adr currently shows a dividend yield of about 3.64% relative to its recent price (as of Sep 24, 2026).
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 +2.9 % 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 +7.3 % per year. As of Sep 24, 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 0.43, 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 +2.9 % per year a year over ten years, 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 +7.3 % a year. The price currently implies +2.9 % 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 Toyota Boshoku Unsp/Adr (TDBOY) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Toyota Boshoku Unsp/Adr (+2.9 % 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 Toyota Boshoku Unsp/Adr (TDBOY)?
The free-cash-flow yield on the price is 5.52 %: 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 $33.58 per share (as of Sep 24, 2026), against a price of $31.46. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Toyota Boshoku Unsp/Adr stock overvalued or undervalued in 2026?
As of Sep 24, 2026, TDBOY trades below its calculated fair value: price $31.46, fair value $33.58, a gap of about +7% (fairly valued). 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 ($31.46); the fair value is what the company's own numbers justify ($33.58). For Toyota Boshoku Unsp/Adr the two are $2.12 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 $5.6B (market capitalisation, as of Sep 24, 2026). Per share that is $31.46; our models calculate a fair value of $33.58 per share.
What do the bullish and bearish scenarios say about TDBOY?
Our models span a range for Toyota Boshoku Unsp/Adr: cautious scenario $33.58, base $33.58, optimistic $41.98 per share (as of Sep 24, 2026, price $31.46). 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 21.7 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $33.58 is built from several models across several years. Other multiples: P/B 1.8, P/S 0.4, EV/EBITDA 7.2.
How solid is the balance sheet of Toyota Boshoku Unsp/Adr (TDBOY)?
Balance-sheet figures for Toyota Boshoku Unsp/Adr (as of Sep 24, 2026): return on equity 6.2%, debt of 0.30 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is TDBOY from its 52-week high?
Toyota Boshoku Unsp/Adr trades at $31.46, about 1% below its 52-week high of $31.83 and 16% above the low of $27.09 (as of Sep 18, 2026). Distance from the high says nothing about value: that is what the fair value of $33.58 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 Sep 24, 2026: price $31.46, calculated fair value $33.58 (+7%), Quality Score 60/100, 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 TDBOY calculated?
We run Toyota Boshoku Unsp/Adr 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 $33.58, 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 14.1 % above its aggregate fair value. Toyota Boshoku Unsp/Adr currently trades 7 % 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 Sep 18, 2026 was $31.46. Our model-based fair value is $33.58, about +7% upside (fairly valued). 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 ($33.58). The market is more pessimistic than our downside scenario. The price sits close to our fair value, market and models broadly agree here, little valuation tension.
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 $5.6B. 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 Toyota Boshoku Unsp/Adr (TDBOY)?
The price-to-sales ratio of Toyota Boshoku Unsp/Adr is 0.19 (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 Toyota Boshoku Unsp/Adr (TDBOY)?
Earnings per share at Toyota Boshoku Unsp/Adr are $1.45 (price ÷ EPS = P/E 21.7). 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 79.0%). 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 0.9% (fiscal year 2025). 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 6.2% (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 5.7% (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 Toyota Boshoku Unsp/Adr (TDBOY)?
The operating margin of Toyota Boshoku Unsp/Adr is −0.7% (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 +4.6% versus a year earlier (3y avg +11.2%). 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 −24.2% 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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 24, 2026