TOKYO PRINTING INK MFG Co (TSE:4635) Intrinsic Value: Projected FCF: 円1,648.40 (As of Aug. 20, 2026) — 470871% Above Median

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.

TSE:4635 TOKYO PRINTING INK MFG Co Ltd TSE:4635
58 GF Score
Price 円2,024.00
GF Value 円797.07
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is TOKYO PRINTING INK MFG Co Intrinsic Value: Projected FCF?

TOKYO PRINTING INK MFG Co TSE:4635 -2.83% 58 Intrinsic Value: Projected FCF is 円1,648.40 as of Aug. 20, 2026, which is 100% below its 10-year median of 0.35. GuruFocus rates TSE:4635 with a GF Score™ of 58/100 and a GF Value™ of 円797.07 (Significantly Overvalued). The stock has 3 warning signs investors should review. Among 1,147 Chemicals companies, TOKYO PRINTING INK MFG Co ranks better than 53.62% 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 (2026-08-20), TOKYO PRINTING INK MFG Co's Intrinsic Value: Projected FCF is 円1,648.40. The stock price of TOKYO PRINTING INK MFG Co is 円2024.00. Therefore, TOKYO PRINTING INK MFG Co's Price-to-Intrinsic-Value-Projected-FCF of today is 1.2.

The historical rank and industry rank for TOKYO PRINTING INK MFG Co's Intrinsic Value: Projected FCF or its related term are showing as below:

TSE:4635' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.22   Med: 0.35   Max: 1.28
Current: 1.23

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of TOKYO PRINTING INK MFG Co was 1.28. The lowest was 0.22. And the median was 0.35.

TSE:4635's Price-to-Projected-FCF is ranked better than
53.62% of 1147 companies
in the Chemicals industry
Industry Median: 1.36 vs TSE:4635: 1.23

TOKYO PRINTING INK MFG Co  (TSE:4635) 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.

TOKYO PRINTING INK MFG Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=2024.00/1648.4038486954
=1.23

* 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.


TOKYO PRINTING INK MFG Co Intrinsic Value: Projected FCF Related Terms


TOKYO PRINTING INK MFG Co Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for TOKYO PRINTING INK MFG Co'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.

TOKYO PRINTING INK MFG Co Intrinsic Value: Projected FCF Chart

TOKYO PRINTING INK MFG Co 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 1,747.38 1,497.03 1,527.55 1,457.69 1,648.40

TOKYO PRINTING INK MFG Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 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 1,648.40 0.00

TSE:4635 vs LIN, SHW, ECL: Intrinsic Value: Projected FCF Comparison

For the Specialty Chemicals subindustry, TOKYO PRINTING INK MFG Co'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.


TOKYO PRINTING INK MFG Co Price-to-Projected-FCF vs Chemicals Industry

For the Chemicals industry and Basic Materials sector, TOKYO PRINTING INK MFG Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where TOKYO PRINTING INK MFG Co's Price-to-Projected-FCF falls into.


TSE:4635
58GF Score
TOKYO PRINTING INK MFG Co Ltd TSE:4635
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

TOKYO PRINTING INK MFG Co 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 TOKYO PRINTING INK MFG Co's Free Cash Flow(6 year avg) = 円-408.86.

TOKYO PRINTING INK MFG Co'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)
=(10.993856731996*-408.85714285714+31717*0.8)/12.666
=1,648.40

* 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 円1,648.40 mean?
TOKYO PRINTING INK MFG Co (TSE:4635) has a Intrinsic Value: Projected FCF of 円1,648.40 as of Aug. 20, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on TOKYO PRINTING INK MFG Co and its competitors. This is 470871% above median its historical median of 0.35. Over the past decade, TOKYO PRINTING INK MFG Co's Intrinsic Value: Projected FCF has ranged from 0.22 to 1.28. According to the industry distribution chart, TOKYO PRINTING INK MFG Co ranks #532 out of 1147 companies in the Chemicals industry, placing it in the top 46.4%.
Is TOKYO PRINTING INK MFG Co's Intrinsic Value: Projected FCF too high?
TOKYO PRINTING INK MFG Co's current Intrinsic Value: Projected FCF of 円1,648.40 is 470871% above median its 10-year median of 0.35. Over the past 10 years, this metric has ranged from a low of 0.22 to a high of 1.28. Based on the distribution chart, TOKYO PRINTING INK MFG Co ranks #532 out of 1147 companies in the Chemicals industry, which is above the industry midpoint. Overall, TOKYO PRINTING INK MFG Co has a GF Score™ of 58/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does TOKYO PRINTING INK MFG Co's Intrinsic Value: Projected FCF compare to LIN and SHW?
According to the Chemicals industry distribution chart, TOKYO PRINTING INK MFG Co ranks #532 out of 1147 companies for Intrinsic Value: Projected FCF. This puts TOKYO PRINTING INK MFG Co in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.36. Historically, TOKYO PRINTING INK MFG Co's own Intrinsic Value: Projected FCF has ranged from 0.22 to 1.28 over the past decade. 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 Chemicals company?
The median Intrinsic Value: Projected FCF among Chemicals companies is 1.36, based on 1,147 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. 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 TOKYO PRINTING INK MFG Co and its competitors. For the Chemicals industry, the median Intrinsic Value: Projected FCF is 1.36 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. TOKYO PRINTING INK MFG Co's current Intrinsic Value: Projected FCF is 円1,648.40, which is 470871% above median its own 10-year median of 0.35. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is TOKYO PRINTING INK MFG Co stock overvalued right now?
Based on GuruFocus' analysis, TOKYO PRINTING INK MFG Co (TSE:4635) is currently considered Significantly Overvalued. The stock's GF Value™ is 円797.07, compared to a current price of 円2,024.00 — trading 153.9% above its estimated fair value. The current Intrinsic Value: Projected FCF is 円1,648.40, which is 470871% above median its 10-year median of 0.35. TOKYO PRINTING INK MFG Co's overall GF Score™ is 58/100 with 3 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 TOKYO PRINTING INK MFG Co (TSE:4635), the current Intrinsic Value: Projected FCF is 円1,648.40 as of Aug. 20, 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 TOKYO PRINTING INK MFG Co (TSE:4635) Overvalued in 2026?

Based on GuruFocus' analysis, TOKYO PRINTING INK MFG Co stock appears to be overvalued. The current stock price of 円2,024.00 is trading 153.9% above its estimated GF Value™ of 円797.07. GuruFocus considers TOKYO PRINTING INK MFG Co to be Significantly Overvalued.

Key valuation signals for TSE:4635:

  • Intrinsic Value: Projected FCF: 円1,648.40 (470871% above median its 10-year median of 0.35)
  • GF Value™: 円797.07 vs. price of 円2,024.00 (153.9% above fair value)
  • GF Score™: 58/100 with 3 warning signs

No single metric tells the full story. See the TSE:4635 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


TOKYO PRINTING INK MFG Co Business Description

Address 1-12-4 Oji, Kita-ku, Tokyo, JPN
TOKYO PRINTING INK MFG Co Ltd is the speciality chemicals manufacturing company. The core business segments of the company comprise of the followings - Ink business, Chemical Products, and Processed Products business. Ink business offers offset printing, gravure ink, inkjet ink, high performance, and high-quality printer ink. Chemical Products includes colorant for plastics, functional additives for plastics, and other functional products. The Processed Products business supply packaging materials, civil engineering materials and agricultural materials for various industrial applications.
58GF Score

Get the complete analysis for TSE:4635

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

円2,024.00
Price
円797.07
GF Value