EN DE

Tokyo Electron Limited (TOELY) Fair Value & Analysis

Technology · US · Market cap $198B

TE Tokyo Electron Limited logo Tokyo Electron Limited TOELY · US
Price$174.54
Fair Value$212.62
Upside+21.8%
Quality70/100
Watch Tokyo Electron Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 23.5% net margin
Low debt · generates free cash flow
0.91% dividend yield
Ranks above peers (10/12)
Wide moat 95/100
Evidence: High Range $126.74 – $293.98 Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 17 days ago

Fair value updated Jul 21, 2026, revised from $10,035 to $212.62 (−97.9%) since Jun 24, 2026. Share price −16.8% over the past month.

A solid business, screening 22% undervalued on our models.

What matters now

  • A fairly wide model range ($126.74 to $293.98) leaves room in how you read the outcome.
  • Our model range runs from $126.74 (bear) to $293.98 (bull), base $212.62. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 70/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$247.80 $35.44 Fair Value $212.62 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range $35.44 – $247.80 · fair‑value band $126.74 – $293.98 · the $174.54 price screens below the $212.62 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Tokyo Electron Limited (TOELY) currently trades at $174.54, while our model-based Fair Value estimate is $212.62, implying the stock looks roughly 21.8% undervalued today. We read business quality at 70/100 (solid quality), in the Technology 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, Tokyo Electron Limited generated revenue of $2.4T at a net margin of 23.5%. Revenue grew 8.6% year over year. It earns a return on equity of 29.3%. The balance sheet holds a net cash position of $453B. Fundamentals as of Jul 21, 2026

Our scenario range runs from $126.74 (bear case) to $293.98 (bull case); at $174.54, 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 25% below its 52-week high and 174% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -75% fair-value upside, at 22%, TOELY 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 $104.34 $168.59 $273.89 80
Rev-Margin DCF $105.67 $173.62 $258.06 74
ROIC Compounder $119.94 $152.57 $192.11 72
All 24 models by family
DCF Models
FCF DCF $104.22 $171.93 $284.56 38
Owner Earnings $137.33 $228.80 $380.96 31
5Y Revenue Exit $105.67 $175.00 $267.42 39
5Y EBITDA Exit $138.18 $239.84 $364.97 41
5Y P/E Exit $162.60 $288.53 $429.45 38
10Y Revenue Exit $101.07 $165.99 $261.60 36
10Y EBITDA Exit $125.59 $212.62 $340.68 37
10Y P/E Exit $141.56 $247.63 $392.96 35
Earnings-Based
Graham-Dodd $90.34 $370.99 $505.30 54
Lynch FV $93.27 $133.25 $173.22 50
PEG = 1.0 $93.27 $133.25 $173.22 46
EPV $109.26 $125.83 $140.32 59
Multiples
P/E Multiple $199.27 $265.70 $332.12 63
P/S Multiple $105.96 $141.27 $176.59 58
P/B Multiple $102.02 $136.03 $170.04 55
EV/EBIT $204.99 $270.03 $335.06 53
EV/EBITDA $169.14 $222.22 $275.31 54
EV/Revenue $108.78 $151.16 $193.54 43
Asset-Based
NCAV (Graham) $22.67 $30.38 $45.34 50
Growth DCF
Growth DCF $104.34 $168.59 $273.89 80
Rev-Margin DCF $105.67 $173.62 $258.06 74
Economic Profit
Residual Income $91.75 $126.77 $900.77 61
ROIC Compounder $119.94 $152.57 $192.11 72
Growth Earnings
Growth-Adj P/E $156.48 $223.54 $290.60 68

Widest divergence: Growth Earnings ($223.54) versus Asset-Based ($30.38). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $2.4T
Revenue growth (YoY) +8.6%
Net margin 23.5%
Return on equity 29.3%
Free cash flow $351B FY2026
P/E ratio 55.8
More key figures
Operating margin 28.9%
EPS (TTM) $3.90
Dividend yield 0.9%
EPS growth (YoY) +50.5%
Net cash $453B FY2026

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 70/100

Of which business quality 71 · Market factors (momentum, volatility) 63

Profitability 87
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 53
Earnings quality: real cash, not paper profit
Fin. Strength 91
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 16
Calm price path (market factor)
Momentum 83
Price trend over the last 3–12 months (market factor)
52W Momentum 83
Distance to the 52-week high (market factor)
Net Issuance 88
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

Tokyo Electron Limited, together with its subsidiaries, develops, manufactures, and sells semiconductor production equipment in Japan, South Korea, Taiwan, China, North America, Europe, and internationally.

Full company description

Tokyo Electron Limited, together with its subsidiaries, develops, manufactures, and sells semiconductor production equipment in Japan, South Korea, Taiwan, China, North America, Europe, and internationally. The company provides coaters/developers, plasma etch systems, cleaning systems, deposition systems, test systems, 3D integration systems, SiC Epitaxial CVD systems, and gas cluster beam systems, as well as other deposition and lithography and other products. It also offers engineering services; spare parts/repairs; upgrades/modification; and used products. The company was incorporated in 1951 and is based in Tokyo, Japan.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Tokyo Electron Limited reported revenue of $2.6T in FY2026 versus $2.0T in FY2022, a compound +6.6%/yr. Reported net income was $609B in FY2026, compounding +8.7%/yr from FY2022.

Growth Quality 98/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
$2.6T
Latest YoY
+6.6%
Avg. growth/yr (3Y)
+5.5%
Avg. growth/yr (5Y)
+13.1%
Avg. growth/yr (29Y)
+6.4%
Revenue +6.6%/yr
FY22 $2.0T
FY23 $2.2T
FY24 $1.8T
FY25 $2.4T
FY26 $2.6T
Net income +8.7%/yr
FY22 $437B
FY23 $472B
FY24 $364B
FY25 $544B
FY26 $609B

Watch TOELY: 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). "Tokyo Electron Limited Fair Value". https://www.fairvalue-calculator.com/stock/TOELY

Peer Group

Semiconductor Equipment & Materials · 208 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 70 · Top 25%
Fair Value upside +22% · Top 25%
Return on equity (TTM) 29% · Top 25%
Return on assets 14% · Top 25%
Net margin (TTM) 24% · Top 25%
Operating margin (TTM) 29% · Top 25%
Revenue growth 9% · Below median
Dividend yield (TTM) 0.9% · Above median

Valuation Multiples vs Semiconductor Equipment & Materials median · lower = cheaper

P/E (TTM) 55.8× · Cheaper than median
P/FCF 0.6× · Cheaper than median
PEG 2.65× · Pricier 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 62 · sector 0
FUTURE 43 · sector 58
PAST 100 · sector 30
HEALTH 100 · sector 96
DIVIDEND 18 · sector 17

Insider activity: 30/100

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

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

Similar stocks

10 more Semiconductor Equipment & Materials stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
ASML Holding ASML C$50.50 C$15.57 -69%
Applied Materials, Inc AMAT $579.43 $143.08 -75%
Lam Research Corporation LRCX $346.10 $67.57 -80%
KLA Corporation KLAC $212.75 $53.01 -75%
NAURA Technology Group 002371 ¥774.20 ¥151.43 -80%
Advanced Micro-Fabrication Equipment Inc 688012 ¥350.69 ¥41.79 -88%
Piotech Inc 688072 ¥832.00 ¥431.44 -48%
Hon. Precision, Inc 7769 6,005 TWD 1,804 TWD -70%
Hangzhou Changchuan Technology Co 300604 ¥325.24 ¥33.33 -90%
MPI Corporation 6223 5,600 TWD 609.44 TWD -89%

Compare Tokyo Electron Limited 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

Frequently asked questions

Is Tokyo Electron Limited (TOELY) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of $212.62 versus a price of $174.54, about +22% (undervalued).
What is the fair value of TOELY?
Our model-based fair value for Tokyo Electron Limited is $212.62 (as of Jul 21, 2026), built from audited fundamentals. The current price is $174.54.
What is the quality score of TOELY?
Tokyo Electron Limited has a Quality Score of 70/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Tokyo Electron Limited (TOELY)?
Tokyo Electron Limited reported trailing-twelve-month revenue of about $2.4T (latest available figure, as of Jul 21, 2026).
What is the net profit margin of TOELY?
The net profit margin of Tokyo Electron Limited is about 23.5%, meaning it keeps roughly 23.5% of revenue as net income. Based on the latest reported figures.
Does Tokyo Electron Limited pay a dividend?
Tokyo Electron Limited currently shows a dividend yield of about 0.91% relative to its recent price (as of Jul 21, 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 Tokyo Electron Limited 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.