EN DE
Data-driven stock valuation

TDK Corp ADR (TTDKY) fair value: what the stock is really worth

We calculate from audited financials what TDK Corp 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 $44.6B · ISIN US8723514084

At a glance

TC TDK Corp ADR logo TDK Corp ADR TTDKY · US
Price$18.82
Fair Value$19.44
Upside+3.3%
Quality46/100

Below-average quality, currently priced close to our fair value of $19.44.

As of Sep 8, 2026, the fair value of TDK Corp ADR is $19.44 per share against a price of $18.82, so the fair value sits 3% above the price. A model estimate from reported figures, not an analyst target.

!Mixed Growth (revenue 5y +12.4 %/yr)
!Thin margins · 7.8% net margin
✓Low debt · generates free cash flow
·0.94% dividend yield
!Mixed vs. peers (8/15)
!Narrow moat 42/100
!Evidence only medium, so the estimate is less certain
!Weak on dividend: 19 out of 100
Evidence: Medium Range $12.58 to $24.87

Fair value as of: Sep 8, 2026

From 24 valuation models · updated today

Fair value updated Sep 8, 2026, revised from $18.54 to $19.44 (+4.9%) since Sep 3, 2026. Share price −4.5% over the past month.

Watch TDK Corp 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

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

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

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range ($12.58 to $24.87) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

$25.81 $4.24 Fair Value $19.44 Jun 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 $4.24 – $25.81 · fair‑value band $12.58 – $24.87 · the $18.82 price screens below the $19.44 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

TDK Corp ADR (TTDKY) currently trades at $18.82, while our model-based Fair Value estimate is $19.44, implying the stock looks roughly 3.2% fairly valued today. The Quality Score stands at 46/100 (below-average quality), in the Technology sector. Bull case: the Growth Earnings group reads highest at a median of $17.76 per share, and 7 of the 24 models we run sit above the $18.82 price. Bear case: the Earnings-Based group reads lowest at $4.92, and 17 of the 24 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, TDK Corp ADR generated revenue of ¥2.5T at a net margin of 7.8%. Revenue grew 21.0% year over year. It earns a return on equity of 9.9%. The balance sheet holds a net cash position of ¥228B. Fundamentals as of Sep 8, 2026

Scenario range: $12.58 (bear) to $24.87 (bull), the price of $18.82 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 29% below its 52-week high and 76% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at −62% fair-value upside, at 3%, TTDKY 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 $10.73 $15.76 $23.46 80
Growth DCF $10.88 $15.32 $21.70 79
Owner Earnings $6.13 $8.57 $12.30 77
All 24 models by family
DCF Models
FCF DCF $10.73 $15.76 $23.46 80
Owner Earnings $6.13 $8.57 $12.30 77
5Y Revenue Exit $9.99 $14.82 $20.96 73
5Y EBITDA Exit $17.94 $29.73 $43.61 74
5Y P/E Exit $13.85 $22.06 $30.71 70
10Y Revenue Exit $9.93 $14.40 $20.39 67
10Y EBITDA Exit $15.25 $24.77 $37.72 67
10Y P/E Exit $12.64 $19.44 $27.85 64
Earnings-Based
Graham-Dodd $4.98 $15.71 $20.93 64
Lynch FV $3.45 $4.92 $6.40 61
PEG = 1.0 $3.45 $4.92 $6.40 57
EPV $7.58 $8.54 $9.38 74
Multiples
P/E Multiple $15.38 $20.51 $25.64 63
P/S Multiple $9.34 $12.45 $15.56 58
P/B Multiple $9.34 $12.45 $15.56 55
EV/EBIT $17.94 $23.32 $28.70 66
EV/EBITDA $24.23 $31.70 $39.17 67
EV/Revenue $9.97 $13.46 $16.96 54
Asset-Based
NCAV (Graham) $3.88 $5.20 $7.76 54
Growth DCF
Growth DCF $10.88 $15.32 $21.70 79
Rev-Margin DCF $9.99 $14.83 $20.42 73
Economic Profit
Residual Income $6.72 $7.40 $10.73 70
ROIC Compounder $7.58 $9.01 $10.94 72
Growth Earnings
Growth-Adj P/E $12.43 $17.76 $23.09 67

Widest divergence: Growth Earnings ($17.76) versus Earnings-Based ($4.92). Highest evidence: FCF DCF (80).

Notify me when TTDKY reaches fair value

Put TTDKY 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 29.4
P/S ratio 2.30 P/E × margin
EPS (TTM) $0.6400 price ÷ EPS = P/E 29.4
Dividend yield 0.9% payout 27.6%
Net margin 7.8% FY2026
Return on equity 9.9% TTM
More key figures
Profitability
Return on assets (EBIT) 5.2% avg 5y
Operating margin 5.3% TTM
Growth
Revenue (TTM) ¥2.5T TTM
Revenue growth (YoY) +21.0% 3y avg +6.8%
EPS growth (YoY) +130%
Balance sheet & cash flow
Free cash flow ¥222B FY2026
Net cash ¥228B FY2026

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

Quality Score breakdown

Overall quality 46/100

Of which business quality 48 · Market factors (momentum, volatility) 60

Profitability 39
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 57
Earnings quality: real cash, not paper profit
Fin. Strength 60
Balance sheet, leverage, solvency risk
Investment 37
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 61
Price trend over the last 3–12 months (market factor)
52W Momentum 69
Distance to the 52-week high (market factor)
Net Issuance 40
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

TDK Corporation, together with its subsidiaries, engages in the manufacture and sale of electronic components in Japan, Europe, China, Asia, the Americas, and internationally. The company operates through Passive Components, Sensor Application Products, Magnetic Application Products, Energy Application Products, and Others segments.

Full company description

TDK Corporation, together with its subsidiaries, engages in the manufacture and sale of electronic components in Japan, Europe, China, Asia, the Americas, and internationally. The company operates through Passive Components, Sensor Application Products, Magnetic Application Products, Energy Application Products, and Others segments. The Passive Components segment offers ceramic capacitors, aluminum electrolytic capacitors, film capacitors, high-frequency components, piezoelectric material products, and circuit protection components, as well as inductive devices, including ferrite cores, coils, and transformers. The Sensor Application Products segment provides temperature and pressure, magnetic, and MEMS sensors. The Magnetic Application Products segment offers hard disk drives(HDD) heads, HDD suspension assemblies, and magnets. The Energy Application Products segment provides energy devices comprising rechargeable batteries and power supplies. The Other segment offers mechatronics production equipment and camera module micro actuators for smartphones and other products. It also engages in the provision of insurance and real estate agency services; research and development of semiconductor products; and development, manufacture, and sale of rechargeable battery cells. Its products are used in information and communication technology, automotive, micromobility, industrial and energy, consumer electronics/home appliances, AI eco system, and medical and healthcare applications. The company was formerly known as Tokyo Denki Kagaku Kogyo K.K. and changed its name to TDK Corporation in 1983. TDK Corporation was founded in 1935 and is headquartered in Tokyo, Japan.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

TDK Corp ADR reported revenue of ¥2.7T in FY2026 versus ¥1.9T in FY2022, a compound +8.7%/yr. Reported net income was ¥207B in FY2026, compounding +27.2%/yr from FY2022.

Growth Quality 87/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
¥2.7T
Latest YoY
+20.5%
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.
+6.8%
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.
+12.4%
Avg. revenue growth/yr (40Y) ⓘ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.
+4.7%
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.
−5.5%
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share−6.4%
Dividend yield0.9%
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 −4.4%, 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.7.5% (2021) → 9.6% (2026) · rising
Worst earnings drop189% (2009) (loss year, drop beyond 100%) · in JPY
⚠ Revenue per share shrinking 6.9%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Revenue +8.7%/yr
FY22 ¥1.9T
FY23 ¥2.2T
FY24 ¥2.1T
FY25 ¥2.2T
FY26 ¥2.7T
Net income +27.2%/yr
FY22 ¥79.3B
FY23 ¥114B
FY24 ¥125B
FY25 ¥167B
FY26 ¥207B
Character of growth · EPS growth decomposed (2015-2026) −6.9 % p.a.
Revenue per share −6.3 %

of which total revenue +8.2 % · buybacks/dilution −13.5 %

EBIT margin −1.8 %
Tax rate +0.2 %
Residual (interest, one-offs) +0.9 %

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 TTDKY, get fair value alerts →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

TDK Corp ADR · Fair Value
$19.44 +3%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "TDK Corp ADR Fair Value". https://www.fairvalue-calculator.com/stock/TTDKY

Recent news

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

Peer Group

Electronic Components · 642 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 46 · Below median
Fair Value upside −2% · Above median
Profitability
Return on equity (TTM) 10% · Above median
Return on assets 4% · Above median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 5% · Below median
Growth and dividend
Revenue growth 21% · Above median
Dividend yield (TTM) 0.9% · Below median
Balance sheet
Debt / equity 0.15× · Above median

Valuation Multiples vs Electronic Components median · lower = cheaper

P/E (TTM) 29.4× · Cheaper than median
P/FCF 0.2× · Cheapest 25%
PEG 2.10× · Priciest 25%

What the price implies (reverse DCF)

The inverse question: what free-cash-flow growth must TDK Corp 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+7.4 % per year
Achieved revenue growth, 5 years+12.4 % p.a.
Sector median revenue growth+8.2 %
FCF yield on price4.04 %
Discount rate (WACC) in the models8.6 %

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
VALUE38 · sector 0
FUTURE100 · sector 40
PAST40 · sector 25
HEALTH92 · sector 95
DIVIDEND19 · sector 24

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 Electronic Components stocks, each showing price versus our Fair Value estimate (as of Sep 8, 2026).

Stock Price Fair Value vs Fair Value
Amphenol Corporation APH $82.78 $97.19 +17%
Corning Incorporated GLW CHF 134.64 CHF 35.18 −74%
Delta Electronics, Inc 2308 1,750 TWD 602.37 TWD −66%
Luxshare Precision Industry Co 002475 ¥56.06 ¥38.44 −31%
Samsung Electro-Mechanics Co 009150 1,503,000 KRW 172,954 KRW −88%
Suzhou Dongshan Precision Manufacturing Co 002384 ¥178.67 ¥21.19 −88%
TE Connectivity plc TEL $202.66 $144.42 −29%
Shengyi Technology Co 600183 ¥132.80 ¥36.30 −73%
Flex Ltd FLEX $124.53 $48.10 −61%
Celestica Inc CLS $298.70 $113.54 −62%

Compare TDK Corp 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

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark

Frequently asked questions

Is TDK Corp ADR (TTDKY) overvalued or undervalued?
As of Sep 8, 2026, our model estimates a fair value of $19.44 versus a price of $18.82, about +3% upside (fairly valued).
What is the fair value of TTDKY?
Our model-based fair value for TDK Corp ADR is $19.44 (as of Sep 8, 2026), built from audited fundamentals. The current price: $18.82.
What is the quality score of TTDKY?
TDK Corp ADR has a Quality Score of 46/100. 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 TDK Corp ADR (TTDKY)?
Our model-based price target is the fair value of $19.44 (as of Sep 8, 2026) from 24 valuation models. Cautious scenario $12.58, optimistic scenario $24.87. It is a calculation from audited fundamentals, not an analyst target.
What is the TDK Corp ADR stock forecast for 2026?
Our models put fair value at $19.44, about +3% upside versus a price of $18.82 (fairly valued). Cautious scenario $12.58, optimistic scenario $24.87. The calculation is refreshed regularly with new filings.
What is the revenue of TDK Corp ADR (TTDKY)?
TDK Corp ADR reported trailing-twelve-month revenue of about ¥2.5T (latest available figure, as of Sep 8, 2026).
What is the net profit margin of TTDKY?
The net profit margin of TDK Corp ADR is about 7.8%, meaning it keeps roughly 7.8% of revenue as net income. Based on the latest reported figures.
Does TDK Corp ADR pay a dividend?
TDK Corp ADR currently shows a dividend yield of about 0.94% relative to its recent price (as of Sep 8, 2026).
What growth is priced into TDK Corp ADR (TTDKY)?
For today's price to be fair in a discounted-cash-flow model, TDK Corp ADR would have to grow free cash flow by +7.4 % per year for ten years (discount rate 8.6 %, then 2 % perpetual growth). Over the last 5 years revenue grew +12.4 % per year. As of Sep 8, 2026.
What discount rate (WACC) does the fair value of TTDKY use?
Our models discount TDK Corp ADR at 8.6 %: a base by market capitalisation (large), damped by beta 0.71, country premium for USA. The same rate applies in all 26 models.
Free · no account needed

Watch TDK Corp ADR in the live analysis

One click puts TDK Corp 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.