TSHTY (Toshiba Tec) Intrinsic Value: Projected FCF: $5.67 (As of Aug. 28, 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.

TSHTY Toshiba Tec Corp TSHTY
72 GF Score
Price $9.38
GF Value $11.26
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Toshiba Tec Intrinsic Value: Projected FCF?

Toshiba Tec TSHTY 72 Intrinsic Value: Projected FCF is $5.67 as of Aug. 28, 2026. GuruFocus rates TSHTY with a GF Score™ of 72/100 and a GF Value™ of $11.26 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 1,692 Hardware companies, Toshiba Tec ranks better than 51.36% 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 (2026-08-28), Toshiba Tec's Intrinsic Value: Projected FCF is $5.67. The stock price of Toshiba Tec is $9.38. Therefore, Toshiba Tec's Price-to-Intrinsic-Value-Projected-FCF of today is 1.7.

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

TSHTY' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.04   Med: 1.29   Max: 1.71
Current: 1.65

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Toshiba Tec was 1.71. The lowest was 1.04. And the median was 1.29.

TSHTY's Price-to-Projected-FCF is ranked better than
51.36% of 1692 companies
in the Hardware industry
Industry Median: 1.725 vs TSHTY: 1.65

Toshiba Tec  (OTCPK:TSHTY) 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.

Toshiba Tec's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=9.38/6.1183353726072
=1.53

* 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.


Toshiba Tec Intrinsic Value: Projected FCF Related Terms


Toshiba Tec Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Toshiba Tec'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.

Toshiba Tec Intrinsic Value: Projected FCF Chart

Toshiba Tec 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 10.49 11.69 7.83 8.64 6.32

Toshiba Tec Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 8.64 0.00 0.00 0.00 6.32

TSHTY vs DELL, ANET, SNDK: Intrinsic Value: Projected FCF Comparison

For the Computer Hardware subindustry, Toshiba Tec'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.


Toshiba Tec Price-to-Projected-FCF vs Hardware Industry

For the Hardware industry and Technology sector, Toshiba Tec's Price-to-Projected-FCF distribution charts can be found below:

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


TSHTY
72GF Score
Toshiba Tec Corp TSHTY
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Toshiba Tec 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 Toshiba Tec's Free Cash Flow(6 year avg) = $18.28.

Toshiba Tec'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*18.276857142857+592.825*0.8)/105.954
=6.12

* 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 $5.67 mean?
Toshiba Tec (TSHTY) has a Intrinsic Value: Projected FCF of $5.67 as of Aug. 28, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Toshiba Tec and its competitors. According to the industry distribution chart, Toshiba Tec ranks #823 out of 1692 companies in the Hardware industry, placing it in the top 48.6%.
Is Toshiba Tec's Intrinsic Value: Projected FCF too high?
Toshiba Tec's current Intrinsic Value: Projected FCF is $5.67. The Hardware industry median Intrinsic Value: Projected FCF is 1.73. Toshiba Tec's value of $5.67 is 228.7% above this industry median. Based on the distribution chart, Toshiba Tec ranks #823 out of 1692 companies in the Hardware industry, which is above the industry midpoint. Overall, Toshiba Tec has a GF Score™ of 72/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Toshiba Tec's Intrinsic Value: Projected FCF compare to DELL and ANET?
According to the Hardware industry distribution chart, Toshiba Tec ranks #823 out of 1692 companies for Intrinsic Value: Projected FCF. This puts Toshiba Tec in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.73. Toshiba Tec's value of $5.67 is 228.7% 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 Hardware company?
The median Intrinsic Value: Projected FCF among Hardware companies is 1.73, based on 1,692 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. Toshiba Tec's current Intrinsic Value: Projected FCF of $5.67 is 228.7% 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 Toshiba Tec and its competitors. For the Hardware industry, the median Intrinsic Value: Projected FCF is 1.73 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Toshiba Tec's current Intrinsic Value: Projected FCF is $5.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Toshiba Tec stock overvalued right now?
Based on GuruFocus' analysis, Toshiba Tec (TSHTY) is currently considered Modestly Undervalued. The stock's GF Value™ is $11.26, compared to a current price of $9.38 — trading 16.7% below its estimated fair value. The current Intrinsic Value: Projected FCF is $5.67 and 228.7% above the Hardware industry median of 1.73. Toshiba Tec's overall GF Score™ is 72/100 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 Toshiba Tec (TSHTY), the current Intrinsic Value: Projected FCF is $5.67 as of Aug. 28, 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 Toshiba Tec (TSHTY) Overvalued in 2026?

Based on GuruFocus' analysis, Toshiba Tec stock appears to be undervalued. The current stock price of $9.38 is trading 16.7% below its estimated GF Value™ of $11.26. GuruFocus considers Toshiba Tec to be Modestly Undervalued.

Key valuation signals for TSHTY:

  • Intrinsic Value: Projected FCF: $5.67
  • GF Value™: $11.26 vs. price of $9.38 (16.7% below fair value)
  • GF Score™: 72/100 with 4 warning signs
  • Industry Position: 228.7% above the Hardware median (#823 of 1692)

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


Toshiba Tec Business Description

Other Exchanges 6588:JapanTECA:Germany
Address 1-11-1, Osaki, Shinagawa-ku, Gate City Ohsaki West Tower, Tokyo, JPN, 141-8562
Toshiba Tec Corp is a Japan-based company that designs, manufactures, and distributes office equipment and machinery. Its product lineup is organized in four segments--retail solutions, which includes point-of-sale systems, self-checkout machines, kiosks and displays; printing solutions, which includes desktop, mobile, barcode, and multifunction printers; inkjet solutions, which includes high resolution inkjet printers; and original design manufacturer solutions, which include print heads, power supplies, barcodes, knives, cutters, display units, and other modules. The firm has operations in the Americas, Europe, Middle East and Africa, and Asia-Pacific regions.
72GF Score

Get the complete analysis for TSHTY

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

$9.38
Price
$11.26
GF Value