THYCF (Taiheiyo Cement) Intrinsic Value: Projected FCF: $76.38 (As of Sep. 13, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
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.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
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.

THYCF Taiheiyo Cement Corp THYCF
76 GF Score
Price $24.22
GF Value $23.61
! 4 Warning Signs
View Full Analysis

What is Taiheiyo Cement Intrinsic Value: Projected FCF?

Taiheiyo Cement THYCF -10.13% 76 Intrinsic Value: Projected FCF is $76.38 as of Sep. 13, 2026. GuruFocus rates THYCF with a GF Score™ of 76/100 and a GF Value™ of $23.61. The stock has 4 warning signs investors should review. Among 315 Building Materials companies, Taiheiyo Cement ranks better than 87.62% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-13), Taiheiyo Cement's Intrinsic Value: Projected FCF is $76.38. The stock price of Taiheiyo Cement is $24.2205. Therefore, Taiheiyo Cement's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.

The historical rank and industry rank for Taiheiyo Cement's Intrinsic Value: Projected FCF or its related term are showing as below:

THYCF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.18   Med: 0.3   Max: 0.5
Current: 0.32

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Taiheiyo Cement was 0.50. The lowest was 0.18. And the median was 0.30.

THYCF's Price-to-Projected-FCF is ranked better than
87.62% of 315 companies
in the Building Materials industry
Industry Median: 0.78 vs THYCF: 0.32

Taiheiyo Cement  (OTCPK:THYCF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Taiheiyo Cement's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=24.2205/90.646776691009
=0.27

* 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.


Taiheiyo Cement Intrinsic Value: Projected FCF Related Terms


Taiheiyo Cement Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Taiheiyo Cement's Intrinsic Value: Projected FCF 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.

Taiheiyo Cement Intrinsic Value: Projected FCF Chart

Taiheiyo Cement Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 92.58 75.01 71.70 77.98 84.49

Taiheiyo Cement Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 0.00 84.49 0.00

THYCF vs CRH, MLM, VMC: Intrinsic Value: Projected FCF Comparison

For the Building Materials subindustry, Taiheiyo Cement's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF 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.


Taiheiyo Cement Price-to-Projected-FCF vs Building Materials Industry

For the Building Materials industry and Basic Materials sector, Taiheiyo Cement's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Taiheiyo Cement's Price-to-Projected-FCF falls into.


THYCF
76GF Score
Taiheiyo Cement Corp THYCF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Taiheiyo Cement Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Taiheiyo Cement's Free Cash Flow(6 year avg) = $700.99.

Taiheiyo Cement's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*700.98885714286+4288.873*0.8)/111.474
=90.65

* 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: Projected FCF of $76.38 mean?
Taiheiyo Cement (THYCF) has a Intrinsic Value: Projected FCF of $76.38 as of Sep. 13, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Taiheiyo Cement and its competitors. According to the industry distribution chart, Taiheiyo Cement ranks #39 out of 315 companies in the Building Materials industry, placing it in the top 12.4%.
Is Taiheiyo Cement's Intrinsic Value: Projected FCF too high?
Taiheiyo Cement's current Intrinsic Value: Projected FCF is $76.38. The Building Materials industry median Intrinsic Value: Projected FCF is 0.78. Taiheiyo Cement's value of $76.38 is 9692.3% above this industry median. Based on the distribution chart, Taiheiyo Cement ranks #39 out of 315 companies in the Building Materials industry, which is in the top quartile — a strong position relative to peers. Overall, Taiheiyo Cement has a GF Score™ of 76/100, reflecting its overall financial health beyond just this single metric.
How does Taiheiyo Cement's Intrinsic Value: Projected FCF compare to CRH and MLM?
According to the Building Materials industry distribution chart, Taiheiyo Cement ranks #39 out of 315 companies for Intrinsic Value: Projected FCF. This places Taiheiyo Cement in the top 12% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.78. Taiheiyo Cement's value of $76.38 is 9692.3% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Building Materials company?
The median Intrinsic Value: Projected FCF among Building Materials companies is 0.78, based on 315 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Taiheiyo Cement's current Intrinsic Value: Projected FCF of $76.38 is 9692.3% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Taiheiyo Cement and its competitors. For the Building Materials industry, the median Intrinsic Value: Projected FCF is 0.78 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Taiheiyo Cement's current Intrinsic Value: Projected FCF is $76.38. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Taiheiyo Cement stock overvalued right now?
Taiheiyo Cement (THYCF) has a current Intrinsic Value: Projected FCF of $76.38. The stock's GF Value™ is $23.61, compared to a current price of $24.22 — trading 2.6% above its estimated fair value. The current Intrinsic Value: Projected FCF is $76.38 and 9692.3% above the Building Materials industry median of 0.78. Taiheiyo Cement's overall GF Score™ is 76/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Taiheiyo Cement (THYCF), the current Intrinsic Value: Projected FCF is $76.38 as of Sep. 13, 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 Taiheiyo Cement (THYCF) Overvalued in 2026?

Based on GuruFocus' analysis, Taiheiyo Cement stock appears to be overvalued. The current stock price of $24.22 is trading 2.6% above its estimated GF Value™ of $23.61.

Key valuation signals for THYCF:

  • Intrinsic Value: Projected FCF: $76.38
  • GF Value™: $23.61 vs. price of $24.22 (2.6% above fair value)
  • GF Score™: 76/100 with 4 warning signs
  • Industry Position: 9692.3% above the Building Materials median (#39 of 315)

No single metric tells the full story. See the THYCF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Taiheiyo Cement Business Description

Other Exchanges THYCY:USA5233:Japan
Address 1-1-1 Koishikawa, Bunkyo Garden Gate Tower, Bunkyo-ku, Tokyo, JPN, 112-8503
Taiheiyo Cement Corp is a Japan-based company mainly engaged in the manufacture and sale of cement products. The company operates through four main segments. The Building Materials and Civil Engineering segment handles secondary concrete products and ALC (lightweight aerated concrete). The Cement segment covers various cement types and ready-mixed concrete. The Environmental Business focuses on waste recycling and desulfurization materials. The Resources segment deals with aggregates and limestone products. The Others segment includes real estate, engineering, information processing, finance, transportation, warehousing, chemical products, sports, and power supply. It generates the majority of its revenue from the Cement segment.
76GF Score

Get the complete analysis for THYCF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$24.22
Price
$23.61
GF Value