Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Fudo TetraTSE:1813 +1.31%80 Intrinsic Value: DCF (Dividends Based) is 円4,212.77 as of Aug. 25, 2026. GuruFocus rates TSE:1813 with a GF Score™ of 80/100 and a GF Value™ of 円2,755.88 (Fairly Valued). The stock has 1 warning sign investors should review. Among 188 Construction companies, Fudo Tetra ranks better than 53.19% on this metric.
Note: Discounted Dividend model is only suitable for companies who have a consistant distribution history. If the company's dividends does not remain steady over a long period, results may not be accurate due to the low consistency. The model is also only suitable for predictable companies (Business Predictability Rank higher than 1-Star) with dividend payments. If the company's Predictability Rank is 1-Star or Not Rated, or if the company does not pay dividend, the data will not be stored into our database.
The historical rank and industry rank for Fudo Tetra's Intrinsic Value: DCF (Dividends Based) or its related term are showing as below:
TSE:1813'
s Price-to-DCF (Dividends Based) Range Over the Past 10 Years
Min: 0.59 Med: 0.6 Max: 0.7
Current: 0.68
During the past 13 years, the highest Price-to-Intrinsic-Value-DCF (Dividends Based) Ratio of Fudo Tetra was 0.70. The lowest was 0.59. And the median was 0.60.
TSE:1813's Price-to-DCF (Dividends Based) is ranked better than 53.19% of 188
companies
in the Construction industry
Industry Median: 0.735
vs TSE:1813: 0.68
What you need to know about Discounted Dividends model:
1. The Discounted Dividends model evaluates a company based on its future dividends distribution power
2. Dividend growth is taken into account; therefore a company with a higher dividend growth rate is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies with consistently steady dividends distributed.
4. The Discounted Dividends model works poorly for inconsistent dividends distributor like high growth companies.
5. Your expected return from the investment is a reasonable discount rate assumption.
6. A larger margin of safety should be required for companies with less dividends distributed.
Fudo Tetra Intrinsic Value: DCF (Dividends Based) Related Terms
Fudo Tetra Intrinsic Value: DCF (Dividends Based) Historical Data
* Premium members only.
The historical data trend for Fudo Tetra's Intrinsic Value: DCF (Dividends Based) can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Engineering & Construction subindustry, Fudo Tetra's Price-to-DCF (Dividends Based), along with its competitors' market caps and Price-to-DCF (Dividends Based) data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Fudo Tetra Price-to-DCF (Dividends Based) vs Construction Industry
For the Construction industry and Industrials sector, Fudo Tetra's Price-to-DCF (Dividends Based) distribution charts can be found below:
* The bar in red indicates where Fudo Tetra's Price-to-DCF (Dividends Based) falls into.
This is the intrinsic value calculated from the Discounted Dividend Model with default parameters. The calculation method is the same as Discounted Cash Flow model except adjusted dividend are used in the calculation instead of free cash flow. This is the default method of calculation with GuruFocus DCF calculator.
Usually a two-stage model is used in calculating the intrinsic value with discounted cash flow model. The first stage is called growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.
GuruFocus DDM calculator is a two-stage model. The default values are defined as:
1. Discount Rate: d = 9% A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 2.67%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.
2. Dividend Growth Rate in the growth stage: g1 = 7.50%
The Growth Rate in the growth stage is initially set as the default 10-Year Dividend Growth Rate. In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year Dividend Growth Rate. If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year Dividend Growth Rate.
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=>
Fudo Tetra's average Dividend Growth Rate in the past
10 years was 7.50%,
which is between 5% and 20%. => GuruFocus defaults => Growth Rate: 7.50%
3. Years of Growth Stage: y1 = 10
4. Terminal Growth Rate: g2 = 4%
5. Dividends per Share: adjusted dividends per share = 円262.3257. GuruFocus uses adjusted dividends per share by default to ensure that the valuation reflects the total value of the company, as the actual dividend is only a portion of the total value.
All of the default settings can be changed in the DCF calculator and the results are calculated automatically.
Fudo Tetra's Intrinsic Value: DCF (Dividends Based) for today is calculated as:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: DCF (Dividends Based) of 円4,212.77 mean?
Fudo Tetra (TSE:1813) has a Intrinsic Value: DCF (Dividends Based) of 円4,212.77 as of Aug. 25, 2026. Intrinsic Value: DCF (Dividends Based) is the stock value based on a two-stage discounted dividend model. View historical data on Fudo Tetra and its competitors. According to the industry distribution chart, Fudo Tetra ranks #88 out of 188 companies in the Construction industry, placing it in the top 46.8%.
Is Fudo Tetra's Intrinsic Value: DCF (Dividends Based) too high?
Fudo Tetra's current Intrinsic Value: DCF (Dividends Based) is 円4,212.77. Based on the distribution chart, Fudo Tetra ranks #88 out of 188 companies in the Construction industry, which is above the industry midpoint. Overall, Fudo Tetra has a GF Score™ of 80/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Fudo Tetra's Intrinsic Value: DCF (Dividends Based) compare to PWR and FIX?
According to the Construction industry distribution chart, Fudo Tetra ranks #88 out of 188 companies for Intrinsic Value: DCF (Dividends Based). This puts Fudo Tetra in the upper half of its industry. The industry median Intrinsic Value: DCF (Dividends Based) is 0.74. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: DCF (Dividends Based) for a Construction company?
The median Intrinsic Value: DCF (Dividends Based) among Construction companies is 0.74, based on 188 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: DCF (Dividends Based) significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: DCF (Dividends Based) should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: DCF (Dividends Based) mean?
A high Intrinsic Value: DCF (Dividends Based) can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: DCF (Dividends Based) is the stock value based on a two-stage discounted dividend model. View historical data on Fudo Tetra and its competitors. For the Construction industry, the median Intrinsic Value: DCF (Dividends Based) is 0.74 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Fudo Tetra's current Intrinsic Value: DCF (Dividends Based) is 円4,212.77. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Fudo Tetra stock overvalued right now?
Based on GuruFocus' analysis, Fudo Tetra (TSE:1813) is currently considered Fairly Valued. The stock's GF Value™ is 円2,755.88, compared to a current price of 円2,858.00 — trading 3.7% above its estimated fair value. The current Intrinsic Value: DCF (Dividends Based) is 円4,212.77. Fudo Tetra's overall GF Score™ is 80/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: DCF (Dividends Based) calculated?
Intrinsic Value: DCF (Dividends Based) is calculated from a company's financial statements. For Fudo Tetra (TSE:1813), the current Intrinsic Value: DCF (Dividends Based) is 円4,212.77 as of Aug. 25, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Fudo Tetra (TSE:1813) Overvalued in 2026?
Based on GuruFocus' analysis, Fudo Tetra stock appears to be overvalued.
The current stock price of 円2,858.00 is trading 3.7% above its estimated GF Value™ of 円2,755.88.
GuruFocus considers Fudo Tetra to be Fairly Valued.
Key valuation signals for TSE:1813:
Intrinsic Value: DCF (Dividends Based): 円4,212.77
GF Value™: 円2,755.88 vs. price of 円2,858.00 (3.7% above fair value)
No single metric tells the full story. See the TSE:1813 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Fudo Tetra Corp is engaged in the business of construction work. It operates through three businesses. Its Civil Engineering business is involved in the construction of civil engineering sectors such as roads, railways, dams and rivers, water and sewage, and energy facilities, as well as ports and airports, fishing harbors, coasts, and artificial islands. The Ground Improvement business specializes in ground development work. Its Block and Environment business consist of leasing products for wave-dissipating block and foot protection use.
80GF Score
Get the complete analysis for TSE:1813
Intrinsic Value: DCF (Dividends Based) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
TSE:1813 has been successfully added to your 
