T&D Holdings Inc (TDHOY) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of T&D Holdings Inc $10.41, price $16.02, upside -35.0%, quality 57 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch T&D Holdings Inc 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 $3.81 – $16.76 · fair‑value band $9.40 – $16.28 · the $16.02 price screens above the $10.41 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow T&D Holdings Inc ADR in your weekly email
Every Wednesday you see whether T&D Holdings Inc 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.
T&D Holdings, Inc., through its subsidiaries, provides insurance products and services in Japan.
Show more
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.
Stock analysis
T&D Holdings Inc ADR (TDHOY) currently trades at $16.02, while our model-based Fair Value estimate is $10.41, implying the stock looks roughly 53.9% overvalued today.
Show more
Valuation
How firm this estimate is: it rests on 25 models at a data quality of 96/100, which puts the evidence level at high.
Scenario range: $9.40 (bear) to $16.28 (bull), the price of $16.02 sits inside 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 57/100 (solid quality), in the Financial Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
T&D Holdings Inc ADR 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. FY2022 was a trough year, so the rate overstates the trend.
Key figures
Market cap $15.9B · P/E ratio 18.4 · P/S ratio 0.89 · EPS (TTM) $0.8700 · Dividend yield 2.2% · Net margin 4.9% · Return on equity 9.6% · Return on assets (EBIT) 0.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (medium confidence).
What moves the price
The share trades about 4% below its 52-week high and 63% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −35% fair-value upside, at −35%, TDHOY screens richer than that median.
Fair Value models
Bear $9.40Fair Value $10.41Bull $16.28
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.70/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+29.8%
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.
+12.6%
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.
+7.4%
Start year 2021 (pandemic). Over 10 years: +4.5% a year
Revenue growth 23 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.
+3.4%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
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. 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.
+24.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+22.1%
Dividend (yield on the price)2.2%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.22% vs 10%, picking up
Profit margin 2021 to 2026 ⓘ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.7% → 7%
Start year 2021 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than 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).
−16.4%
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.
−3.3%
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 −18.1% a year for the price and −5.3% for the forecasts.
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.Insurance - Life · 95 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside−35% · Below median
Profitability
Return on equity (TTM)10% · Below median
Return on assets2% · Above median
Net margin (TTM)5% · Below median
Operating margin (TTM)63% · Top 25%
Growth and dividend
Revenue growth10% · Above median
Dividend yield (TTM)2.2% · Below median
Balance sheet
Debt / equity0.14× · Lowest 25%
Valuation Multiplesvs Insurance - Life median · lower = cheaper
P/E (TTM)18.4× · Pricier than median
P/B1.56× · Pricier than median
P/S (TTM)0.87× · Cheaper than median
P/FCF0.1× · Cheapest 25%
EV/EBITDA1.8× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 9
FUTURE (revenue growth)51· sector 43
PAST (return on equity)38· sector 43
HEALTH (low debt)93· sector 84
DIVIDEND (yield)44· sector 56
VALUE 0: the price sits above our fair-value range.
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 T&D Holdings Inc (TDHOY) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $10.41 versus a price of $16.02, about −35% upside (overvalued).
What is the fair value of TDHOY?
Our model-based fair value for T&D Holdings Inc ADR is $10.41 (as of Sep 24, 2026), built from audited fundamentals. The current price: $16.02.
What is the quality score of TDHOY?
T&D Holdings Inc ADR has a Quality Score of 57/100. 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 T&D Holdings Inc (TDHOY)?
Our model-based price target is the fair value of $10.41 (as of Sep 24, 2026) from 4 valuation models. Cautious scenario $9.40, optimistic scenario $16.28. It is a calculation from audited fundamentals, not an analyst target.
What is the T&D Holdings Inc ADR stock forecast for 2026?
Our models put fair value at $10.41, about −35% upside versus a price of $16.02 (overvalued). Cautious scenario $9.40, optimistic scenario $16.28. The calculation is refreshed regularly with new filings.
What is the revenue of T&D Holdings Inc (TDHOY)?
T&D Holdings Inc ADR reported trailing-twelve-month revenue of about ¥2.9T (latest available figure, as of Sep 24, 2026).
Does T&D Holdings Inc ADR pay a dividend?
T&D Holdings Inc ADR currently shows a dividend yield of about 2.19% relative to its recent price (as of Sep 24, 2026).
What growth is priced into T&D Holdings Inc (TDHOY)?
For today's price to be fair in a discounted-cash-flow model, T&D Holdings Inc ADR would have to grow free cash flow by -16.4 % per year for five years (discount rate 8.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of TDHOY use?
Our models discount T&D Holdings Inc ADR at 8.1 %: a base by market capitalisation (large), damped by beta 0.01, 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 T&D Holdings Inc ADR that is -16.4 % per year a year over ten years, using the same discount rate (8.1 %) and the same formula as our fair value.
How much growth has T&D Holdings Inc (TDHOY) delivered so far?
Over the past 5 years revenue at T&D Holdings Inc ADR grew +7.4 % a year. The price currently implies -16.4 % 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 T&D Holdings Inc (TDHOY) growing?
The median revenue growth in the sector is +8.4 % a year. That is the yardstick for the growth priced into T&D Holdings Inc ADR (-16.4 % 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 T&D Holdings Inc (TDHOY)?
The free-cash-flow yield on the price is 5.75 %: that much free cash flow T&D Holdings Inc ADR produces per unit of market value. When it exceeds the discount rate of our models (8.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of T&D Holdings Inc (TDHOY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For T&D Holdings Inc ADR it is $10.41 per share (as of Sep 24, 2026), against a price of $16.02. It is the blended result of 4 valuation models (cash flow, earnings, asset, dividend).
Is T&D Holdings Inc ADR stock overvalued or undervalued in 2026?
As of Sep 24, 2026, TDHOY trades above its calculated fair value: price $16.02, fair value $10.41, a gap of about −35% (overvalued). 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 TDHOY?
No. The price is what the market pays today ($16.02); the fair value is what the company's own numbers justify ($10.41). For T&D Holdings Inc ADR the two are $5.61 per share apart. That gap is exactly why we show both numbers side by side.
How much is T&D Holdings Inc ADR worth?
The market values T&D Holdings Inc ADR at about $15.9B (market capitalisation, as of Sep 24, 2026). Per share that is $16.02; our models calculate a fair value of $10.41 per share.
What do the bullish and bearish scenarios say about TDHOY?
Our models span a range for T&D Holdings Inc ADR: cautious scenario $9.40, base $10.41, optimistic $16.28 per share (as of Sep 24, 2026, price $16.02). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TDHOY?
T&D Holdings Inc ADR trades at a price-to-earnings ratio of 18.4 (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 $10.41 is built from several models across several years. Other multiples: P/B 1.6, P/S 0.9, EV/EBITDA 1.8.
How solid is the balance sheet of T&D Holdings Inc (TDHOY)?
Balance-sheet figures for T&D Holdings Inc ADR (as of Sep 24, 2026): return on equity 9.6%, debt of 0.14 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is TDHOY from its 52-week high?
T&D Holdings Inc ADR trades at $16.02, about 4% below its 52-week high of $16.76 and 63% above the low of $9.84 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of $10.41 is for.
Which stocks are comparable to T&D Holdings Inc ADR?
From the same area (Financial Services) we also value China Life Insurance Company, Ping An Insurance (Group) Company, AIA Group, Manulife Financial Corporation, 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 T&D Holdings Inc ADR stock attractive at the current price?
The data as of Sep 24, 2026: price $16.02, calculated fair value $10.41 (−35%), Quality Score 57/100, from 4 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 TDHOY calculated?
We run T&D Holdings Inc ADR through 4 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 $10.41, 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. T&D Holdings Inc ADR itself currently trades above fair value. 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 T&D Holdings Inc (TDHOY)?
The closing price on Sep 23, 2026 was $16.02. Our model-based fair value is $10.41, about −35% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with T&D Holdings Inc ADR right now?
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.
Where does the earnings growth of T&D Holdings Inc (TDHOY) come from?
Earnings per share at T&D Holdings Inc ADR grew +7.7 % a year from 2015 to 2026. Broken into its drivers: revenue per share +5.2 %, EBIT margin +1.5 %, tax rate +0.9 %, residual (interest, one-offs) −0.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of T&D Holdings Inc ADR
How large is the market capitalisation of T&D Holdings Inc (TDHOY)?
The market capitalisation of T&D Holdings Inc ADR is $15.9B. 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 T&D Holdings Inc (TDHOY)?
The price-to-sales ratio of T&D Holdings Inc ADR is 0.89 (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 T&D Holdings Inc (TDHOY)?
Earnings per share at T&D Holdings Inc ADR are $0.8700 (price ÷ EPS = P/E 18.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of T&D Holdings Inc (TDHOY)?
The dividend yield of T&D Holdings Inc ADR is 2.2% (payout 40.3%). 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 T&D Holdings Inc (TDHOY)?
The net margin of T&D Holdings Inc ADR is 4.9% (fiscal year 2026). 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 T&D Holdings Inc (TDHOY)?
The return on equity (ROE) of T&D Holdings Inc ADR is 9.6% (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 T&D Holdings Inc (TDHOY)?
On an EBIT basis the return on assets of T&D Holdings Inc ADR is 0.5% (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 T&D Holdings Inc (TDHOY)?
The operating margin of T&D Holdings Inc ADR is 63.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at T&D Holdings Inc (TDHOY)?
Revenue at T&D Holdings Inc ADR is growing +10.2% versus a year earlier (3y avg +12.6%). 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 T&D Holdings Inc (TDHOY)?
Earnings per share at T&D Holdings Inc ADR are growing +345% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does T&D Holdings Inc (TDHOY) hold?
T&D Holdings Inc ADR holds more cash than debt, ¥1.7T net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch T&D Holdings Inc ADR in the live analysis
One click puts T&D Holdings Inc 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