EN DE
Data-driven stock valuation

Trend Micro Inc ADR (TMICY) fair value: what the stock is really worth

We calculate from audited financials what Trend Micro Inc 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

Technology · US · Market cap $4.5B · ISIN US89486M2061

At a glance

TM Trend Micro Inc ADR logo Trend Micro Inc ADR TMICY · US
Price$38.77
Fair Value$50.77
Upside+31.0%
Quality82/100

A strong business, trading 24% below our fair value of $50.77.

As of Sep 8, 2026, the fair value of Trend Micro Inc ADR is $50.77 per share against a price of $38.77, so the fair value sits 31% above the price. A model estimate from reported figures, not an analyst target.

Healthy Growth (revenue 5y +10.7 %/yr)
Solidly profitable · 13.3% net margin
Low debt · generates free cash flow
·3.36% dividend yield
Ranks above peers (11/14)
Wide moat 73/100
!Evidence only medium, so the estimate is less certain
Evidence: Medium Range $38.64 to $63.46

Fair value as of: Sep 8, 2026

From 24 valuation models · updated today

Fair value updated Sep 8, 2026, revised from $49.20 to $50.77 (+3.2%) since Aug 14, 2026. Share price −5.2% over the past month.

Watch Trend Micro 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 free

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The rarer combination: high quality (82/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price sits in the lower half of our model range, the side with the larger margin of safety.
  • Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.

Price vs Fair Value (5 years)

$75.16 $28.69 Fair Value $50.77 May 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 8, 2026.

How to read this chart

60‑month range $28.69 – $75.16 · fair‑value band $38.64 – $63.46 · the $38.77 price screens below the $50.77 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 8, 2026.

Full chart & analysis →

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

Analysis

Trend Micro Inc ADR (TMICY) currently trades at $38.77, while our model-based Fair Value estimate is $50.77, implying the stock looks roughly 23.6% undervalued today. The Quality Score stands at 82/100 (high quality), in the Technology sector. Bull case: the DCF Models group reads highest at a median of $66.01 per share, and 15 of the 24 models we run sit above the $38.77 price. Bear case: the Earnings-Based group reads lowest at $15.32, and 9 of the 24 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Trend Micro Inc ADR generated revenue of ¥282B at a net margin of 13.3%. Revenue grew 9.4% year over year. It earns a return on equity of 33.8%. The balance sheet holds a net cash position of ¥220B. Fundamentals as of Sep 8, 2026

Scenario range: $38.64 (bear) to $63.46 (bull), the price of $38.77 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades about 41% below its 52-week high and 23% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at −32% fair-value upside, at 31%, TMICY screens cheaper 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 $47.37 $70.04 $105.11 80
Growth DCF $47.52 $69.24 $102.18 78
Owner Earnings $44.88 $66.01 $98.70 76
All 24 models by family
DCF Models
FCF DCF best evidence $47.37 $70.04 $105.11 80
Owner Earnings $44.88 $66.01 $98.70 76
5Y Revenue Exit $40.31 $58.06 $81.01 73
5Y EBITDA Exit $57.14 $90.82 $131.37 75
5Y P/E Exit $45.13 $67.43 $91.56 71
10Y Revenue Exit $41.71 $58.65 $82.22 67
10Y EBITDA Exit $53.18 $81.37 $121.22 68
10Y P/E Exit $45.57 $65.15 $90.39 64
Earnings-Based
Graham-Dodd $11.95 $44.57 $60.25 64
Lynch FV $10.73 $15.32 $19.92 61
PEG = 1.0 $10.73 $15.32 $19.92 57
EPV $28.99 $31.88 $34.37 74
Multiples
P/E Multiple $36.90 $49.20 $61.50 63
P/S Multiple $22.40 $29.87 $37.34 58
P/B Multiple $22.40 $29.87 $37.34 55
EV/EBIT $63.62 $81.27 $98.91 66
EV/EBITDA $68.12 $87.27 $106.41 67
EV/Revenue $37.45 $48.92 $60.39 54
Asset-Based
NCAV (Graham) $3.17 $4.25 $6.35 54
Growth DCF
Growth DCF $47.52 $69.24 $102.18 78
Rev-Margin DCF $40.31 $58.07 $79.59 73
Economic Profit
Residual Income $11.45 $15.67 $95.65 58
ROIC Compounder $28.99 $31.88 $34.37 72
Growth Earnings
Growth-Adj P/E $23.90 $34.14 $44.39 67

Widest divergence: DCF Models ($66.01) versus Asset-Based ($4.25). Highest evidence: FCF DCF (80).

Notify me when TMICY reaches fair value

Put TMICY 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 23.9
P/S ratio 2.99 P/E × margin
EPS (TTM) $1.62 price ÷ EPS = P/E 23.9
Dividend yield 3.4% payout 80.4%
Net margin 12.5% FY2025
Return on equity 33.8% TTM
More key figures
Profitability
Return on assets (EBIT) 10.0% avg 5y
Operating margin 21.1% TTM
Growth
Revenue (TTM) ¥282B TTM
Revenue growth (YoY) +9.4% 3y avg +8.9%
EPS growth (YoY) +34.7%
Balance sheet & cash flow
Free cash flow ¥66.6B FY2025
Net cash ¥220B FY2025

Figures from reported company fundamentals · as of Sep 8, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 82/100

Of which business quality 80 · Market factors (momentum, volatility) 40

Profitability 70
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 92
Earnings quality: real cash, not paper profit
Fin. Strength 74
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 37
Price trend over the last 3–12 months (market factor)
52W Momentum 15
Distance to the 52-week high (market factor)
Net Issuance 94
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

Trend Micro Incorporated develops and sells security-related software for computers and the internet in Japan, the Americas, Europe, and the Asia Pacific.

Full company description

Trend Micro Incorporated develops and sells security-related software for computers and the internet in Japan, the Americas, Europe, and the Asia Pacific. It offers platforms, such as vision one platform, cyber risk exposure management, security operations, cloud security, endpoint security, network security, email and collaboration security, threat intelligence, identity, AI, data security. The company also provides managed XDR, incident response, and support services. It also provides security suits, maximum security, and internet security; scam check, deepfake inspector, and Ad blocker; ID protection and micro VPN; cleaner one pro and unzip one; antivirus+ security, mobile security, and houseCall; and services bundle support services. The company was incorporated in 1965 and is headquartered in Shinjuku, Japan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Trend Micro Inc ADR reported revenue of ¥289B in FY2025 versus ¥190B in FY2021, a compound +11.0%/yr. Reported net income was ¥36.2B in FY2025, compounding −1.4%/yr from FY2021.

Growth Quality 92/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$289B
Latest YoY
+6.1%
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.
+8.9%
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.
+10.7%
Avg. revenue growth/yr (27Y) 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.
+13.3%
Value creation/yr (5Y, in JPY) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. 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.
+9.8%
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share+6.4%
Dividend yield3.4%
Trend 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.5Y 6.4% vs 10Y 5.2%, steady
Operating margin (EBIT) 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.22.7% (2020) → 20.9% (2025) · falling
Worst earnings drop72% (2023) · in USD
Revenue +11.0%/yr
FY21 ¥190B
FY22 ¥224B
FY23 ¥249B
FY24 ¥273B
FY25 ¥289B
Net income −1.4%/yr
FY21 ¥38.4B
FY22 ¥29.8B
FY23 ¥10.7B
FY24 ¥34.4B
FY25 ¥36.2B
Character of growth · EPS growth decomposed (2014-2025) +2.2 % p.a.
Revenue per share +9.3 %

of which total revenue +9.1 % · buybacks/dilution +0.2 %

EBIT margin −4.6 %
Tax rate −1.4 %
Residual (interest, one-offs) −0.6 %

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).

Watch TMICY, get fair value alerts →

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). "Trend Micro Inc ADR Fair Value". https://www.fairvalue-calculator.com/stock/TMICY

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Software - Infrastructure · 371 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 82 · Top 25%
Fair Value upside +27% · Top 25%
Profitability
Return on equity (TTM) 34% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 21% · Top 25%
Growth and dividend
Revenue growth 9% · Below median
Dividend yield (TTM) 3.4% · Above median

Valuation Multiples vs Software - Infrastructure median · lower = cheaper

P/E (TTM) 23.9× · Cheaper than median
P/FCF 0.1× · Cheapest 25%

What the price implies (reverse DCF)

The inverse question: what free-cash-flow growth must Trend Micro Inc ADR deliver for ten years so that today's price is fair in our DCF model? Same formula, same discount rate as the fair value.

Implied FCF growth, 10 years-6.5 % per year
Achieved revenue growth, 5 years+10.7 % p.a.
Sector median revenue growth+8.2 %
FCF yield on price8.45 %
Discount rate (WACC) in the models8.5 %

The price demands less growth than the company recently delivered: even a weaker business would justify the price. Ranking of the largest stocks →

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
VALUE75 · sector 0
FUTURE47 · sector 48
PAST100 · sector 15
HEALTH100 · sector 98
DIVIDEND67 · sector 26

Insider activity: 40/100

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 Software - Infrastructure stocks, each showing price versus our Fair Value estimate (as of Sep 8, 2026).

Stock Price Fair Value vs Fair Value
Microsoft Corporation MSFT $480.35 $365.74 −24%
Oracle Corporation ORCL $158.78 $117.84 −26%
Palo Alto Networks, Inc PANW $333.26 $36.50 −89%
Fortinet, Inc FTNT $156.29 $61.46 −61%
Synopsys, Inc SNPS $442.61 $101.19 −77%
Block, Inc XYZ A$111.01 A$70.69 −36%
CoreWeave, Inc CRWV $105.26 $71.79 −32%
NetApp, Inc NTAP $190.64 $154.83 −19%
Adyen N.V ADYEN €1,007 €707.53 −30%
MongoDB, Inc MDB $368.74 $93.91 −75%

Compare Trend Micro Inc ADR with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Trend Micro Inc ADR (TMICY) overvalued or undervalued?
As of Sep 8, 2026, our model estimates a fair value of $50.77 versus a price of $38.77, about +31% upside (undervalued).
What is the fair value of TMICY?
Our model-based fair value for Trend Micro Inc ADR is $50.77 (as of Sep 8, 2026), built from audited fundamentals. The current price: $38.77.
What is the quality score of TMICY?
Trend Micro Inc ADR has a Quality Score of 82/100. 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 Trend Micro Inc ADR (TMICY)?
Our model-based price target is the fair value of $50.77 (as of Sep 8, 2026) from 24 valuation models. Cautious scenario $38.64, optimistic scenario $63.46. It is a calculation from audited fundamentals, not an analyst target.
What is the Trend Micro Inc ADR stock forecast for 2026?
Our models put fair value at $50.77, about +31% upside versus a price of $38.77 (undervalued). Cautious scenario $38.64, optimistic scenario $63.46. The calculation is refreshed regularly with new filings.
What is the revenue of Trend Micro Inc ADR (TMICY)?
Trend Micro Inc ADR reported trailing-twelve-month revenue of about ¥282B (latest available figure, as of Sep 8, 2026).
What is the net profit margin of TMICY?
The net profit margin of Trend Micro Inc ADR is about 13.3%, meaning it keeps roughly 13.3% of revenue as net income. Based on the latest reported figures.
Does Trend Micro Inc ADR pay a dividend?
Trend Micro Inc ADR currently shows a dividend yield of about 3.36% relative to its recent price (as of Sep 8, 2026).
What growth is priced into Trend Micro Inc ADR (TMICY)?
For today's price to be fair in a discounted-cash-flow model, Trend Micro Inc ADR would have to grow free cash flow by -6.5 % per year for ten years (discount rate 8.5 %, then 2 % perpetual growth). Over the last 5 years revenue grew +10.7 % per year. As of Sep 8, 2026.
What discount rate (WACC) does the fair value of TMICY use?
Our models discount Trend Micro Inc ADR at 8.5 %: a base by market capitalisation (mid), damped by beta 0.44, country premium for USA. The same rate applies in all 26 models.
Free · no account needed

Watch Trend Micro Inc ADR in the live analysis

One click puts Trend Micro 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.

Watch for free →

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