Wacoal Holdings Corp (WACLY) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Wacoal Holdings Corp $84.97, price $128, upside -33.8%, quality 61 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Wacoal Holdings Corp 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 freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range $59.82 – $196.22 · fair‑value band $68.32 – $103.08 · the $128.28 price screens above the $84.97 fair value. Dashed = 300-day average. As of Sep 23, 2026.
Follow Wacoal Holdings in your weekly email
Every Wednesday you see whether Wacoal Holdings is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Wacoal Holdings Corp. engages in the manufacturing, wholesale, and retail sale of intimate apparel, outerwear, sportswear, and other textile products and accessories in Japan, Asia, Oceania, the United States, and Europe. The company operates through Wacoal Business (Domestic), Wacoal Business (Overseas), Peach John Business, and Other Businesses segments.
Show more
Wacoal Holdings Corp. engages in the manufacturing, wholesale, and retail sale of intimate apparel, outerwear, sportswear, and other textile products and accessories in Japan, Asia, Oceania, the United States, and Europe. The company operates through Wacoal Business (Domestic), Wacoal Business (Overseas), Peach John Business, and Other Businesses segments. It offers intimate apparel, including women's foundation wear, lingerie, nightwear and children's underwear. The company is also involved in the retail sale of products; manufacture and wholesale distribution women's innerwear, lace, and fabrics for handicrafts; leasing of real estate; apparel manufacturing; other textile-related business. It offers products through department stores, general merchandisers, and other general retailers, as well as directly managed retail stores, E-commerce websites, and distributors. Wacoal Holdings Corp. was founded in 1946 and is headquartered in Kyoto, Japan.
Stock analysis
Wacoal Holdings Corp (WACLY) currently trades at $128.28, while our model-based Fair Value estimate is $84.97, implying the stock looks roughly 51.0% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of $139.30 per share, and 6 of the 19 models we run sit above the $128.28 price.
Bear case: the Growth DCF group reads lowest at $63.80, and 13 of the 19 models stay below the price. Evidence for this calculation is high.
Scenario range: $68.32 (bear) to $103.08 (bull), the price of $128.28 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 61/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Wacoal Holdings Corp reported revenue of ¥182B in FY2026 versus ¥172B in FY2022, a compound +1.4%/yr. Reported net income was ¥13.9B in FY2026, compounding +68.4%/yr from FY2022.
Key figures
Market cap $1.3B · P/E ratio 15.9 · P/S ratio 1.21 · EPS (TTM) $8.08 · Dividend yield 2.3% · Net margin 7.7% · Return on equity 6.4% · Return on assets (EBIT) 0.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 31% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −1% fair-value upside, at −34%, WACLY screens richer than that median.
Fair Value models
Bear $68.32Fair Value $84.97Bull $103.08
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.51/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+4.6%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−1.2%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+3.6%
Start year 2021 (pandemic). Over 10 years: −1.1% a year
Revenue growth 36 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+0.9%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in JPY ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. 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.
+41.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+38.7%
Dividend (yield on the price)2.3%
Pace: 5 vs 10 years ⓘ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.39% vs 6%, picking up
Profit margin 2021 to 2026 ⓘ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.−1% → 0%
Start year 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+19.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about +16.6% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Apparel Manufacturing · 217 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside−34% · Below median
Profitability
Return on equity (TTM)6% · Above median
Return on assets4% · Above median
Net margin (TTM)8% · Above median
Operating margin (TTM)−7% · Bottom 25%
Growth and dividend
Revenue growth2% · Above median
Dividend yield (TTM)2.3% · Below median
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Apparel Manufacturing median · lower = cheaper
P/E (TTM)15.9× · Cheaper than median
P/B0.97× · Cheaper than median
P/S (TTM)1.19× · Pricier than median
P/FCF0.2× · Cheapest 25%
EV/EBITDA5.2× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 32
FUTURE (revenue growth)10· sector 4
PAST (return on equity)25· sector 18
HEALTH (low debt)99· sector 98
DIVIDEND (yield)46· sector 53
VALUE 0: the price sits above our fair-value range.
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.
Is Wacoal Holdings Corp (WACLY) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of $84.97 versus a price of $128.28, about −34% upside (overvalued).
What is the fair value of WACLY?
Our model-based fair value for Wacoal Holdings Corp is $84.97 (as of Sep 23, 2026), built from audited fundamentals. The current price: $128.28.
What is the quality score of WACLY?
Wacoal Holdings Corp has a Quality Score of 61/100. 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 Wacoal Holdings Corp (WACLY)?
Our model-based price target is the fair value of $84.97 (as of Sep 23, 2026) from 19 valuation models. Cautious scenario $68.32, optimistic scenario $103.08. It is a calculation from audited fundamentals, not an analyst target.
What is the Wacoal Holdings Corp stock forecast for 2026?
Our models put fair value at $84.97, about −34% upside versus a price of $128.28 (overvalued). Cautious scenario $68.32, optimistic scenario $103.08. The calculation is refreshed regularly with new filings.
What is the revenue of Wacoal Holdings Corp (WACLY)?
Wacoal Holdings Corp reported trailing-twelve-month revenue of about ¥172B (latest available figure, as of Sep 23, 2026).
Does Wacoal Holdings Corp pay a dividend?
Wacoal Holdings Corp currently shows a dividend yield of about 2.31% relative to its recent price (as of Sep 23, 2026).
What growth is priced into Wacoal Holdings Corp (WACLY)?
For today's price to be fair in a discounted-cash-flow model, Wacoal Holdings Corp would have to grow free cash flow by +19.1 % per year for five years (discount rate 9.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.6 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of WACLY use?
Our models discount Wacoal Holdings Corp at 9.8 %: a base by market capitalisation (small), damped by beta 0.12, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Wacoal Holdings Corp that is +19.1 % per year a year over ten years, using the same discount rate (9.8 %) and the same formula as our fair value.
How much growth has Wacoal Holdings Corp (WACLY) delivered so far?
Over the past 5 years revenue at Wacoal Holdings Corp grew +3.6 % a year. The price currently implies +19.1 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Wacoal Holdings Corp (WACLY) growing?
The median revenue growth in the sector is +2.5 % a year. That is the yardstick for the growth priced into Wacoal Holdings Corp (+19.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Wacoal Holdings Corp (WACLY)?
The free-cash-flow yield on the price is 2.61 %: that much free cash flow Wacoal Holdings Corp produces per unit of market value. When it exceeds the discount rate of our models (9.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Wacoal Holdings Corp (WACLY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Wacoal Holdings Corp it is $84.97 per share (as of Sep 23, 2026), against a price of $128.28. It is the blended result of 19 valuation models (cash flow, earnings, asset, dividend).
Is Wacoal Holdings Corp stock overvalued or undervalued in 2026?
As of Sep 23, 2026, WACLY trades above its calculated fair value: price $128.28, fair value $84.97, a gap of about −34% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of WACLY?
No. The price is what the market pays today ($128.28); the fair value is what the company's own numbers justify ($84.97). For Wacoal Holdings Corp the two are $43.31 per share apart. That gap is exactly why we show both numbers side by side.
How much is Wacoal Holdings Corp worth?
The market values Wacoal Holdings Corp at about $1.3B (market capitalisation, as of Sep 23, 2026). Per share that is $128.28; our models calculate a fair value of $84.97 per share.
What do the bullish and bearish scenarios say about WACLY?
Our models span a range for Wacoal Holdings Corp: cautious scenario $68.32, base $84.97, optimistic $103.08 per share (as of Sep 23, 2026, price $128.28). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of WACLY?
Wacoal Holdings Corp trades at a price-to-earnings ratio of 15.9 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $84.97 is built from several models across several years. Other multiples: P/B 1.0, P/S 1.2, EV/EBITDA 5.2.
How solid is the balance sheet of Wacoal Holdings Corp (WACLY)?
Balance-sheet figures for Wacoal Holdings Corp (as of Sep 23, 2026): return on equity 6.4%, debt of 0.01 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is WACLY from its 52-week high?
Wacoal Holdings Corp trades at $128.28, about 31% below its 52-week high of $185.90 and 4% above the low of $122.94 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of $84.97 is for.
Which stocks are comparable to Wacoal Holdings Corp?
From the same area (Consumer Cyclical) we also value Ralph Lauren Corporation, Moncler S.p.A, Gildan Activewear Inc, LPP SA, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Wacoal Holdings Corp stock attractive at the current price?
The data as of Sep 23, 2026: price $128.28, calculated fair value $84.97 (−34%), Quality Score 61/100, from 19 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of WACLY calculated?
We run Wacoal Holdings Corp through 19 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $84.97, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. Wacoal Holdings Corp itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Wacoal Holdings Corp (WACLY)?
The closing price on Sep 23, 2026 was $128.28. Our model-based fair value is $84.97, about −34% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Wacoal Holdings Corp right now?
The price sits above even our optimistic bull case ($103.08). The favourable scenario is already priced in. Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Wacoal Holdings Corp
How large is the market capitalisation of Wacoal Holdings Corp (WACLY)?
The market capitalisation of Wacoal Holdings Corp is $1.3B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Wacoal Holdings Corp (WACLY)?
The price-to-sales ratio of Wacoal Holdings Corp is 1.21 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Wacoal Holdings Corp (WACLY)?
Earnings per share at Wacoal Holdings Corp are $8.08 (price ÷ EPS = P/E 15.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Wacoal Holdings Corp (WACLY)?
The dividend yield of Wacoal Holdings Corp is 2.3% (payout 36.7%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Wacoal Holdings Corp (WACLY)?
The net margin of Wacoal Holdings Corp is 7.7% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Wacoal Holdings Corp (WACLY)?
The return on equity (ROE) of Wacoal Holdings Corp is 6.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Wacoal Holdings Corp (WACLY)?
On an EBIT basis the return on assets of Wacoal Holdings Corp is 0.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Wacoal Holdings Corp (WACLY)?
The operating margin of Wacoal Holdings Corp is −6.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Wacoal Holdings Corp (WACLY)?
Revenue at Wacoal Holdings Corp is growing +2.0% versus a year earlier (3y avg −1.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Wacoal Holdings Corp (WACLY)?
Earnings per share at Wacoal Holdings Corp are growing +374% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Wacoal Holdings Corp (WACLY) hold?
Wacoal Holdings Corp holds more cash than debt, ¥19.9B net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Wacoal Holdings Corp in the live analysis
One click puts Wacoal Holdings Corp 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.
Broad data
Sep 23, 2026