EN DE

Toyota Boshoku Corporation (TDBOY) Fair Value & Analysis

Consumer Cyclical · US · Market cap $2.8B

TB Toyota Boshoku Corporation logo Toyota Boshoku Corporation TDBOY · US
Price$31.46
Fair Value$33.25
Upside+5.7%
Quality60/100
Watch Toyota Boshoku Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.1% net margin
Low debt · generates free cash flow
3.64% dividend yield
Mixed vs. peers (5/11)
Narrow moat 33/100
Evidence: High Range $22.53 – $37.53 Share as image

Fair value as of: Jul 18, 2026

From 24 valuation models · updated 23 days ago

Fair value updated Jul 18, 2026, revised from $45.42 to $33.25 (−26.8%) since Jun 24, 2026.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from $22.53 (bear) to $37.53 (bull), base $33.25. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 60/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$31.83 $22.37 Fair Value $33.25 Apr 2021 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

60‑month range $22.37 – $31.83 · fair‑value band $22.53 – $37.53 · the $31.46 price screens below the $33.25 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

Toyota Boshoku Corporation (TDBOY) currently trades at $31.46, while our model-based Fair Value estimate is $33.25, implying the stock looks roughly 5.7% fairly valued today. The Quality Score stands at 60/100 (solid quality), in the Consumer Cyclical 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, Toyota Boshoku Corporation generated revenue of $2.0T at a net margin of 1.1%. Revenue grew 4.6% year over year. It earns a return on equity of 6.2%. The stock trades on a trailing P/E of 21.7. Fundamentals as of Jul 18, 2026

Our scenario range runs from $22.53 (bear case) to $37.53 (bull case); at $31.46, 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. The share trades about 1% below its 52-week high and 22% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at 6%, TDBOY 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 $38.25 $58.92 $91.07 80
Rev-Margin DCF $30.88 $46.47 $65.92 74
ROIC Compounder $22.99 $25.70 $28.60 72
All 24 models by family
DCF Models
FCF DCF $38.31 $60.44 $95.85 38
Owner Earnings $5.86 $5.89 $5.93 31
5Y Revenue Exit $30.88 $46.54 $67.07 39
5Y EBITDA Exit $49.26 $83.22 $124.98 41
5Y P/E Exit $25.40 $35.62 $46.65 38
10Y Revenue Exit $32.54 $47.82 $69.73 36
10Y EBITDA Exit $44.98 $73.61 $115.65 37
10Y P/E Exit $29.72 $40.14 $53.54 35
Earnings-Based
Graham-Dodd $6.41 $26.42 $35.99 54
Lynch FV $6.65 $9.50 $12.35 50
PEG = 1.0 $6.65 $9.50 $12.35 46
EPV $22.99 $25.70 $28.04 59
Multiples
P/E Multiple $14.14 $18.85 $23.57 63
P/S Multiple $12.02 $16.03 $20.03 58
P/B Multiple $12.02 $16.03 $20.03 55
EV/EBIT $38.09 $48.85 $59.61 53
EV/EBITDA $59.92 $77.96 $95.99 54
EV/Revenue $27.57 $36.90 $46.22 43
Asset-Based
NCAV (Graham) $13.82 $18.51 $27.63 50
Growth DCF
Growth DCF $38.25 $58.92 $91.07 80
Rev-Margin DCF $30.88 $46.47 $65.92 74
Economic Profit
Residual Income $19.93 $19.37 $16.46 61
ROIC Compounder $22.99 $25.70 $28.60 72
Growth Earnings
Growth-Adj P/E $11.13 $15.90 $20.68 68

Widest divergence: DCF Models ($46.54) versus Earnings-Based ($9.50). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $2.0T
Revenue growth (YoY) +4.6%
Net margin 1.1%
Return on equity 6.2%
Free cash flow $49.2B FY2025
P/E ratio 21.7
More key figures
Operating margin -0.7%
EPS (TTM) $1.45
Dividend yield 3.6%
EPS growth (YoY) -24.2%

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

Quality Score breakdown

Overall quality 60/100

Of which business quality 60 · Market factors (momentum, volatility) 71

Profitability 40
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 42
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 81
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 76
Distance to the 52-week high (market factor)
Net Issuance 89
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

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.

Full company description

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.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Toyota Boshoku Corporation 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.

Growth Quality 69/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$2.0T
Latest YoY
+0.0%
Avg. growth/yr (3Y)
+11.2%
Avg. growth/yr (5Y)
+7.3%
Revenue +11.3%/yr
FY21 $1.3T
FY22 $1.4T
FY23 $1.6T
FY24 $2.0T
FY25 $2.0T
Net income −14.4%/yr
FY21 $31.2B
FY22 $39.3B
FY23 $14.7B
FY24 $58.5B
FY25 $16.7B

Watch TDBOY: 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). "Toyota Boshoku Corporation Fair Value". https://www.fairvalue-calculator.com/stock/TDBOY

Peer Group

Auto Parts · 642 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 60 · Above median
Fair Value upside +6% · Above median
Return on equity (TTM) 6% · Below median
Return on assets 3% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) -1% · Bottom 25%
Revenue growth 5% · Below median
Dividend yield (TTM) 3.6% · Top 25%
Debt / equity 0.30× · Higher than 75% of peers

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 21.7× · 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 41 · sector 17
FUTURE 23 · sector 23
PAST 25 · sector 26
HEALTH 85 · sector 95
DIVIDEND 73 · 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 Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Toyota Boshoku Corporation with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Toyota Boshoku Corporation (TDBOY) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of $33.25 versus a price of $31.46, about +6% (fairly valued).
What is the fair value of TDBOY?
Our model-based fair value for Toyota Boshoku Corporation is $33.25 (as of Jul 18, 2026), built from audited fundamentals. The current price is $31.46.
What is the quality score of TDBOY?
Toyota Boshoku Corporation 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 revenue of Toyota Boshoku Corporation (TDBOY)?
Toyota Boshoku Corporation reported trailing-twelve-month revenue of about $2.0T (latest available figure, as of Jul 18, 2026).
What is the net profit margin of TDBOY?
The net profit margin of Toyota Boshoku Corporation is about 1.1%, meaning it keeps roughly 1.1% of revenue as net income. Based on the latest reported figures.
Does Toyota Boshoku Corporation pay a dividend?
Toyota Boshoku Corporation currently shows a dividend yield of about 3.64% 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 Toyota Boshoku Corporation 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.