EN DE
Data-driven stock valuation

THK Co Ltd ADR (THKLY) fair value: what the stock is really worth

We calculate from audited financials what THK Co Ltd ADR is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily, free.

  1. Compare price with fair valuebelow fair value = cheap, above = expensive
  2. Check the quality50 and up solid, 75 and up strong
  3. Watch it or check another stockalert when fair value or trend changes

Industrials · US · Market cap $5.7B · ISIN US8724341057

At a glance

TC THK Co Ltd ADR logo THK Co Ltd ADR THKLY · US
Price$20.20
Fair Value$8.66
Upside−57.1%
Quality58/100

A solid business, but trading 133% above our fair value of $8.66.

As of Sep 1, 2026, the fair value of THK Co Ltd ADR is $8.66 per share against a price of $20.20, so the fair value sits 57% below the price. A model estimate from reported figures, not an analyst target.

!Mixed Growth (revenue 5y +5.1 %/yr)
!Loss-making · -25.7% net margin
Low debt · generates free cash flow
·3.17% dividend yield
!Mixed vs. peers (5/12)
!Narrow moat 35/100
!Evidence only medium, so the estimate is less certain
!Weak on past: 21 out of 100
Evidence: Medium Range $6.63 to $10.68

Fair value as of: Sep 1, 2026

From 13 valuation models · updated 7 days ago

Share price −10.3% over the past month.

Watch THK Co Ltd 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 free

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 ($10.68). The favourable scenario is already priced in.
  • Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

$25.37 $6.79 Fair Value $8.66 Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 1, 2026.

How to read this chart

60‑month range $6.79 – $25.37 · fair‑value band $6.63 – $10.68 · the $20.20 price screens above the $8.66 fair value. Dashed = 300-day average. As of Sep 1, 2026.

Full chart & analysis →

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

Analysis

THK Co Ltd ADR (THKLY) currently trades at $20.20, while our model-based Fair Value estimate is $8.66, implying the stock looks roughly 133.3% overvalued today. The Quality Score stands at 58/100 (solid quality), in the Industrials sector. Bull case: the DCF Models group reads highest at a median of $9.53 per share, and 0 of the 13 models we run sit above the $20.20 price. Bear case: the Earnings-Based group reads lowest at $3.97, and 13 of the 13 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, THK Co Ltd ADR generated revenue of $255B at a net margin of −25.7%. Revenue declined 18.7% year over year. It earns a return on equity of 5.2%. Net debt stands at $13.2B. Fundamentals as of Sep 1, 2026

Scenario range: $6.63 (bear) to $10.68 (bull), the price of $20.20 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades about 21% below its 52-week high and 79% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at −49% fair-value upside, at −57%, THKLY screens richer than that median.

Fair Value models

Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →

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
FCF DCF best evidence $7.32 $9.53 $13.73 81
Growth DCF $7.56 $9.71 $13.45 79
5Y EBITDA Exit $9.32 $13.76 $19.72 75
All 13 models by family
DCF Models
FCF DCF best evidence $7.32 $9.53 $13.73 81
5Y Revenue Exit $5.64 $7.51 $10.26 73
5Y EBITDA Exit $9.32 $13.76 $19.72 75
10Y Revenue Exit $6.14 $7.84 $9.73 68
10Y EBITDA Exit $8.47 $11.88 $15.77 69
Earnings-Based
EPV $3.50 $3.97 $4.37 74
Multiples
EV/EBIT $6.64 $8.66 $10.68 66
EV/EBITDA $12.19 $16.07 $19.94 67
EV/Revenue $4.90 $6.76 $8.61 54
Asset-Based
NCAV (Graham) $3.68 $4.93 $7.35 54
Growth DCF
Growth DCF $7.56 $9.71 $13.45 79
Rev-Margin DCF $5.64 $7.64 $10.22 73
Economic Profit
ROIC Compounder $3.50 $3.97 $4.37 72

Widest divergence: DCF Models ($9.53) versus Earnings-Based ($3.97). Highest evidence: FCF DCF (81).

Notify me when THKLY reaches fair value

Put THKLY 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 72.0
P/S ratio 0.02 TTM
EPS (TTM) $0.2800 price ÷ EPS = P/E 72.0
Dividend yield 3.2%
Net margin −29.1% FY2025
Return on equity 5.2% TTM
More key figures
Profitability
Return on assets (EBIT) 4.5% avg 5y
Operating margin 11.3% TTM
Growth
Revenue (TTM) $255B TTM
Revenue growth (YoY) −18.7% 3y avg −13.8%
EPS growth (YoY) +13.6%
Balance sheet & cash flow
Free cash flow $25.0B FY2025
Net debt $13.2B FY2025 · ≈ 0.5 yrs of FCF

Figures from reported company fundamentals · as of Sep 1, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 55 · Market factors (momentum, volatility) 64

Profitability 12
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 65
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 67
Price trend over the last 3–12 months (market factor)
52W Momentum 77
Distance to the 52-week high (market factor)
Net Issuance 100
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

THK Co., Ltd. engages in the manufacture and sale of mechanical components in Japan, the Americas, Europe, China, and intentionally.

Full company description

THK Co., Ltd. engages in the manufacture and sale of mechanical components in Japan, the Americas, Europe, China, and intentionally. The company provides linear motion (LM) guides, ball screws, ball splines, LM guide actuators, cross roller rings/ double row angular contact ring, electric and linear actuators, cam and roller followers, linear bushes, LM strokes, slide packs, slide rails, cross-roller guides and tables, linear ball slides, LM and flat rollers, spline nuts, screw nuts, change nuts, precision linear packs, link balls, rod ends, spherical plain bearings, lubrication accessories, and seismic isolation products. Its products are used in various applications, including machine tools, general industrial machinery, precision instruments, semiconductor and LCD manufacturing equipment, industrial robots, electronic devices, and transport systems, as well as in construction, aerospace, medical and assistive, and other manufacturing industries. The company was incorporated in 1946 and is based in Tokyo, Japan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

THK Co Ltd ADR reported revenue of ¥252B in FY2025 versus ¥318B in FY2021, a compound −5.7%/yr. Reported net income was −¥73.3B in FY2025.

Growth Quality 60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$252B
Avg. revenue growth/yr (3Y) 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.
+3.5%
Avg. revenue growth/yr (5Y) 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.
+5.1%
Avg. revenue growth/yr (20Y) 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.
+4.5%
EBIT margin (trend) 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.
0.7% (2020) → 6.7% (2025)
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue −5.7%/yr
FY21 ¥318B
FY22 ¥394B
FY23 ¥352B
FY24 ¥353B
FY25 ¥252B
Net income
FY21 ¥23.0B
FY22 ¥21.2B
FY23 ¥18.4B
FY24 ¥10.4B
FY25 −¥73.3B
Character of growth · EPS growth decomposed (2014-2025) −2.0 % p.a.
Revenue per share +4.8 %

of which total revenue +4.4 % · buybacks/dilution +0.4 %

EBIT margin −6.9 %
Tax rate −0.5 %
Residual (interest, one-offs) +1.0 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

THKLY screens 133% overvalued. Compare with GE Vernova Inc →

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). "THK Co Ltd ADR Fair Value". https://www.fairvalue-calculator.com/stock/THKLY

Peer Group

Specialty Industrial Machinery · 794 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
Quality Score 58 · Above median
Fair Value upside −57% · Below median
Profitability
Return on equity (TTM) 5% · Below median
Return on assets 3% · Below median
Net margin (TTM) −26% · Bottom 25%
Operating margin (TTM) 11% · Above median
Growth and dividend
Revenue growth −19% · Bottom 25%
Dividend yield (TTM) 3.2% · Top 25%
Balance sheet
Debt / equity 0.34× · Highest 25%

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 72.0× · Priciest 25%
P/S (TTM) 0.02× · Cheapest 25%
P/FCF 0.2× · Cheapest 25%

Context: sector, industry, market

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
FUTURE0 · sector 20
PAST21 · sector 28
HEALTH83 · sector 96
DIVIDEND63 · sector 27

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 Specialty Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Sep 1, 2026).

Stock Price Fair Value vs Fair Value
GE Vernova Inc GEV $941.84 $131.95 −86%
SIE SIE €272.65 €139.77 −49%
Eaton Corporation ETN $410.85 $168.65 −59%
Parker-Hannifin Corporation PH $962.59 $398.69 −59%
Atlas Copco AB ATCOA kr 206.60 kr 112.59 −46%
Cummins Inc CMI $564.40 $348.94 −38%
Illinois Tool Works Inc ITW $270.12 $145.84 −46%
Emerson Electric Co EMR $152.82 $58.44 −62%
AMETEK, Inc AME $236.25 $125.80 −47%
Rockwell Automation, Inc ROK $417.53 $125.76 −70%

Compare THK Co Ltd ADR with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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

Frequently asked questions

Is THK Co Ltd ADR (THKLY) overvalued or undervalued?
As of Sep 1, 2026, our model estimates a fair value of $8.66 versus a price of $20.20, about −57% upside (overvalued).
What is the fair value of THKLY?
Our model-based fair value for THK Co Ltd ADR is $8.66 (as of Sep 1, 2026), built from audited fundamentals. The current price: $20.20.
What is the quality score of THKLY?
THK Co Ltd ADR has a Quality Score of 58/100. 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 THK Co Ltd ADR (THKLY)?
Our model-based price target is the fair value of $8.66 (as of Sep 1, 2026) from 13 valuation models. Cautious scenario $6.63, optimistic scenario $10.68. It is a calculation from audited fundamentals, not an analyst target.
What is the THK Co Ltd ADR stock forecast for 2026?
Our models put fair value at $8.66, about −57% upside versus a price of $20.20 (overvalued). Cautious scenario $6.63, optimistic scenario $10.68. The calculation is refreshed regularly with new filings.
What is the revenue of THK Co Ltd ADR (THKLY)?
THK Co Ltd ADR reported trailing-twelve-month revenue of about $255B (latest available figure, as of Sep 1, 2026).
What is the net profit margin of THKLY?
The net profit margin of THK Co Ltd ADR is about −25.7%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does THK Co Ltd ADR pay a dividend?
THK Co Ltd ADR currently shows a dividend yield of about 3.17% relative to its recent price (as of Sep 1, 2026).
Free · no account needed

Watch THK Co Ltd ADR in the live analysis

One click puts THK Co Ltd 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.

Watch for free →

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