EN DE

TOMY Company (TOMYF) Fair Value & Analysis

Consumer Cyclical · US · Market cap $2.5B

TC TOMY Company logo TOMY Company TOMYF · US
Price$29.37
Fair Value$23.49
Upside-20.0%
Quality74/100
Watch TOMY Company for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.3% net margin
Low debt · generates free cash flow
1.24% dividend yield
Ranks above peers (7/11)
Moderate moat 46/100
Evidence: High Range $17.62 – $32.22 Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 20 days ago

A solid business, but screening 20% overvalued on our models.

What matters now

  • A high-quality business (quality 74/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • A fairly wide model range ($17.62 to $32.22) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (20 months)

$29.37 $28.09 Fair Value $23.49 Dec 2024 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

20‑month range $28.09 – $29.37 · fair‑value band $17.62 – $32.22 · the $29.37 price screens above the $23.49 fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

TOMY Company (TOMYF) currently trades at $29.37, while our model-based Fair Value estimate is $23.49, implying the stock looks roughly 20.0% overvalued today. The Quality Score stands at 74/100 (solid quality), in the Consumer Cyclical 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, TOMY Company generated revenue of $270B at a net margin of 4.3%. Revenue grew 11.9% year over year. It earns a return on equity of 10.7%. The stock trades on a trailing P/E of 26.0. Fundamentals as of Jul 21, 2026

Our scenario range runs from $17.62 (bear case) to $32.22 (bull case); at $29.37, 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 near its 52-week high and 3% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 2% fair-value upside, at -20%, TOMYF 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.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $12.34 $19.16 $30.73 80
Rev-Margin DCF $17.86 $30.87 $48.66 74
ROIC Compounder $18.52 $22.95 $28.31 72
All 24 models by family
DCF Models
FCF DCF $12.54 $19.94 $34.65 38
Owner Earnings $19.78 $34.36 $60.58 31
5Y Revenue Exit $17.86 $31.55 $51.15 39
5Y EBITDA Exit $21.58 $39.65 $63.57 41
5Y P/E Exit $17.98 $31.82 $48.52 38
10Y Revenue Exit $15.42 $27.84 $48.88 36
10Y EBITDA Exit $18.46 $33.82 $59.57 37
10Y P/E Exit $16.07 $28.04 $46.61 35
Earnings-Based
Graham-Dodd $7.99 $43.96 $61.00 54
Lynch FV $12.24 $17.49 $22.73 50
PEG = 1.0 $12.24 $17.49 $22.73 46
EPV $16.82 $18.84 $20.59 59
Multiples
P/E Multiple $17.62 $23.49 $29.36 63
P/S Multiple $14.97 $19.97 $24.96 58
P/B Multiple $14.97 $19.97 $24.96 55
EV/EBIT $28.10 $36.14 $44.18 53
EV/EBITDA $27.23 $34.98 $42.73 54
EV/Revenue $20.24 $27.21 $34.18 43
Asset-Based
NCAV (Graham) $3.82 $5.12 $7.64 50
Growth DCF
Growth DCF $12.34 $19.16 $30.73 80
Rev-Margin DCF $17.86 $30.87 $48.66 74
Economic Profit
Residual Income $7.59 $9.91 $26.22 61
ROIC Compounder $18.52 $22.95 $28.31 72
Growth Earnings
Growth-Adj P/E $17.35 $24.79 $32.22 68

Widest divergence: DCF Models ($31.55) versus Asset-Based ($5.12). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $270B
Revenue growth (YoY) +11.9%
Net margin 4.3%
Return on equity 10.7%
Free cash flow $9.1B FY2025
P/E ratio 26.0
More key figures
Operating margin 4.3%
EPS (TTM) $1.13
Dividend yield 1.2%
EPS growth (YoY) +12.5%

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

Quality Score breakdown

Overall quality 74/100

Of which business quality 74 · Market factors (momentum, volatility) 66

Profitability 71
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 32
Earnings quality: real cash, not paper profit
Fin. Strength 99
Balance sheet, leverage, solvency risk
Investment 77
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 42
Price trend over the last 3–12 months (market factor)
52W Momentum 68
Distance to the 52-week high (market factor)
Net Issuance 90
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

TOMY Company, Ltd. plans, together with its subsidiaries, plans, manufactures, and sells toys and toy-related products in Japan, Asia, Europe, the Americas, and Oceania.

Full company description

TOMY Company, Ltd. plans, together with its subsidiaries, plans, manufactures, and sells toys and toy-related products in Japan, Asia, Europe, the Americas, and Oceania. The company offers various toy products, including cars, miniature cars, trains, dolls, fashion, role-playing items, house play, pretend play, care, plush toys, educational toys, robots, figures, transformation/combination, collectibles, card games, trading card games, battle, game, app games, programming, blocks, edutainment, English, drawing, making toys, communication, party, toy smartphone, toy PCs, eco toys, and accessible-design toys. It also provides general merchandise and baby care products. In addition, the company engages in real estate rental activities. TOMY Company, Ltd. was founded in 1924 and is headquartered in Katsushika, Japan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

TOMY Company reported revenue of $250B in FY2025 versus $141B in FY2021, a compound +15.4%/yr. Reported net income was $16.4B in FY2025, compounding +32.1%/yr from FY2021.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$250B
Latest YoY
+20.1%
Avg. growth/yr (3Y)
+14.8%
Revenue +15.4%/yr
FY21 $141B
FY22 $165B
FY23 $187B
FY24 $208B
FY25 $250B
Net income +32.1%/yr
FY21 $5.4B
FY22 $9.1B
FY23 $8.3B
FY24 $9.8B
FY25 $16.4B

TOMYF screens 20% overvalued. Compare with ANTA Sports Products Limited →

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). "TOMY Company Fair Value". https://www.fairvalue-calculator.com/stock/TOMYF

Peer Group

Leisure · 192 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 74 · Top 25%
Fair Value upside −20% · Below median
Return on equity (TTM) 11% · Above median
Return on assets 9% · Top 25%
Net margin (TTM) 4% · Above median
Operating margin (TTM) 4% · Below median
Revenue growth 12% · Above median
Dividend yield (TTM) 1.2% · Below median
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Leisure median · lower = cheaper

P/E (TTM) 26.0× · Pricier than median
P/FCF 0.3× · Cheaper 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 7 · sector 14
FUTURE 60 · sector 18
PAST 43 · sector 19
HEALTH 100 · sector 94
DIVIDEND 25 · sector 51

Insider activity: 45/100

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 Leisure stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
ANTA Sports Products Limited 2020 HK$74.15 HK$119.29 +61%
Pop Mart International Group 9992 HK$160.20 HK$227.30 +42%
Amer Sports, Inc AS $36.44 $16.16 -56%
Hasbro, Inc HAS $81.55 $83.38 +2%
Life Time Group LTH $42.15 $16.15 -62%
Acushnet Holdings GOLF $114.78 $37.79 -67%
Li Ning Company 2331 HK$14.80 HK$29.26 +98%
Benefit Systems S.A BFT 5,255 PLN 3,714 PLN -29%
Ninebot Limited 689009 ¥37.82 ¥39.17 +4%
Asmodee Group ASMDEEB kr 145.70 kr 41.90 -71%

Compare TOMY Company with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 TOMY Company (TOMYF) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of $23.49 versus a price of $29.37, about −20% (overvalued).
What is the fair value of TOMYF?
Our model-based fair value for TOMY Company is $23.49 (as of Jul 21, 2026), built from audited fundamentals. The current price is $29.37.
What is the quality score of TOMYF?
TOMY Company has a Quality Score of 74/100. 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 revenue of TOMY Company (TOMYF)?
TOMY Company reported trailing-twelve-month revenue of about $270B (latest available figure, as of Jul 21, 2026).
What is the net profit margin of TOMYF?
The net profit margin of TOMY Company is about 4.3%, meaning it keeps roughly 4.3% of revenue as net income. Based on the latest reported figures.
Does TOMY Company pay a dividend?
TOMY Company currently shows a dividend yield of about 1.24% 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 TOMY Company 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.