T&D Holdings (TDHOY) Fair Value & Analysis

Financial Services · US · Market cap $14.8B

A solid business, but screening 27% overvalued on our models.

What matters now

• The price sits above even our optimistic bull case ($15.22). The favourable scenario is already priced in.
• Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.
• For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.

Price vs Fair Value (5 years)

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 27, 2026.

How to read this chart

60‑month range $3.81 – $16.76 · fair‑value band $9.13 – $15.22 · the $16.76 price screens above the $12.18 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 27, 2026.

Full chart & analysis →

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

Analysis

T&D Holdings (TDHOY) currently trades at $16.76, while our model-based Fair Value estimate is $12.18, implying the stock looks roughly 27.3% overvalued today. The Quality Score stands at 57/100 (solid quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, T&D Holdings generated revenue of $2.9T at a net margin of 4.8%. Revenue grew 10.2% year over year. It earns a return on equity of 9.6%. The balance sheet holds a net cash position of $1.7T. Fundamentals as of Jul 27, 2026

Our scenario range runs from $9.13 (bear case) to $15.22 (bull case); at $16.76, 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. The share trades near its 52-week high and 70% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 1% fair-value upside, at -27%, TDHOY screens richer 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.

Widest divergence: Multiples ($1,996) versus Asset-Based ($1,130). Highest evidence: P/E Multiple (63).

Key figures & financial health

Quality Score breakdown

About the company

T&D Holdings, Inc., through its subsidiaries, provides insurance products and services in Japan. The company offers personal, individual pension, group, group annuity; and others insurances, including asset-building, asset-building pension, medical, disability, and reinsurance; medical coverage and living benefit coverage; and in-force individual insurance …

Full company description

T&D Holdings, Inc., through its subsidiaries, provides insurance products and services in Japan. The company offers personal, individual pension, group, group annuity; and others insurances, including asset-building, asset-building pension, medical, disability, and reinsurance; medical coverage and living benefit coverage; and in-force individual insurance and individual annuity insurances. It also offers health care, living benefit guarantees, dementia prevention and cancer and serious illness prevention insurance, as well as involved in the acquisition of investment properties. In addition, It engages in the closed book, asset management, and pet insurance businesses. The company was incorporated in 2004 and is headquartered in Tokyo, Japan.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

T&D Holdings reported revenue of $3.0T in FY2026 versus $1.7T in FY2022, a compound +15.6%/yr. Reported net income was $147B in FY2026, compounding +79.5%/yr from FY2022.

TDHOY screens 27% overvalued. Compare with China Life Insurance Company →

Peer Group

Insurance - Life · 95 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.

Valuation Multiples vs Insurance - Life median · lower = cheaper

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 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.

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

Similar stocks

10 more Insurance - Life stocks, each showing price versus our Fair Value estimate (as of Jul 27, 2026).

Explore undervalued stocks

More undervalued Financial Services stocks →

Frequently asked questions

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.