TYOTF (Toyo Tanso Co) Intrinsic Value: Projected FCF: $21.14 (As of Aug. 31, 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.

TYOTF Toyo Tanso Co Ltd TYOTF
88 GF Score
Price $36.40
GF Value $25.68
! 3 Warning Signs
View Full Analysis

What is Toyo Tanso Co Intrinsic Value: Projected FCF?

Toyo Tanso Co TYOTF 88 Intrinsic Value: Projected FCF is $21.14 as of Aug. 31, 2026. GuruFocus rates TYOTF with a GF Score™ of 88/100 and a GF Value™ of $25.68. The stock has 3 warning signs investors should review. Among 2,039 Industrial Products companies, Toyo Tanso Co ranks better than 50.47% 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 (2026-08-31), Toyo Tanso Co's Intrinsic Value: Projected FCF is $21.14. The stock price of Toyo Tanso Co is $36.40. Therefore, Toyo Tanso Co's Price-to-Intrinsic-Value-Projected-FCF of today is 1.7.

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

TYOTF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.51   Med: 0.9   Max: 1.72
Current: 1.72

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Toyo Tanso Co was 1.72. The lowest was 0.51. And the median was 0.90.

TYOTF's Price-to-Projected-FCF is ranked better than
50.47% of 2039 companies
in the Industrial Products industry
Industry Median: 1.73 vs TYOTF: 1.72

Toyo Tanso Co  (OTCPK:TYOTF) 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.

Toyo Tanso 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
=36.40/26.220091284896
=1.39

* 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.


Toyo Tanso Co Intrinsic Value: Projected FCF Related Terms


Toyo Tanso Co Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Toyo Tanso 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.

Toyo Tanso Co Intrinsic Value: Projected FCF Chart

Toyo Tanso Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

Toyo Tanso Co 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 0.00 0.00

TYOTF vs VRT, BE: Intrinsic Value: Projected FCF Comparison

For the Electrical Equipment & Parts subindustry, Toyo Tanso 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.


Toyo Tanso Co Price-to-Projected-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Toyo Tanso Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Toyo Tanso Co's Price-to-Projected-FCF falls into.


TYOTF
88GF Score
Toyo Tanso Co Ltd TYOTF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Toyo Tanso 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 Toyo Tanso Co's Free Cash Flow(6 year avg) = $5.22.

Toyo Tanso 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 (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*5.2174285714286+625.27*0.8)/20.972
=26.22

* 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 $21.14 mean?
Toyo Tanso Co (TYOTF) has a Intrinsic Value: Projected FCF of $21.14 as of Aug. 31, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Toyo Tanso Co and its competitors. According to the industry distribution chart, Toyo Tanso Co ranks #1010 out of 2039 companies in the Industrial Products industry, placing it in the top 49.5%.
Is Toyo Tanso Co's Intrinsic Value: Projected FCF too high?
Toyo Tanso Co's current Intrinsic Value: Projected FCF is $21.14. The Industrial Products industry median Intrinsic Value: Projected FCF is 1.73. Toyo Tanso Co's value of $21.14 is 1122% above this industry median. Based on the distribution chart, Toyo Tanso Co ranks #1010 out of 2039 companies in the Industrial Products industry, which is above the industry midpoint. Overall, Toyo Tanso Co has a GF Score™ of 88/100, reflecting its overall financial health beyond just this single metric.
How does Toyo Tanso Co's Intrinsic Value: Projected FCF compare to VRT and BE?
According to the Industrial Products industry distribution chart, Toyo Tanso Co ranks #1010 out of 2039 companies for Intrinsic Value: Projected FCF. This puts Toyo Tanso Co in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.73. Toyo Tanso Co's value of $21.14 is 1122% 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 an Industrial Products company?
The median Intrinsic Value: Projected FCF among Industrial Products companies is 1.73, based on 2,039 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. Toyo Tanso Co's current Intrinsic Value: Projected FCF of $21.14 is 1122% 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 Toyo Tanso Co and its competitors. For the Industrial Products 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. Toyo Tanso Co's current Intrinsic Value: Projected FCF is $21.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Toyo Tanso Co stock overvalued right now?
Toyo Tanso Co (TYOTF) has a current Intrinsic Value: Projected FCF of $21.14. The stock's GF Value™ is $25.68, compared to a current price of $36.40 — trading 41.7% above its estimated fair value. The current Intrinsic Value: Projected FCF is $21.14 and 1122% above the Industrial Products industry median of 1.73. Toyo Tanso Co's overall GF Score™ is 88/100 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 Toyo Tanso Co (TYOTF), the current Intrinsic Value: Projected FCF is $21.14 as of Aug. 31, 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 Toyo Tanso Co (TYOTF) Overvalued in 2026?

Based on GuruFocus' analysis, Toyo Tanso Co stock appears to be overvalued. The current stock price of $36.40 is trading 41.7% above its estimated GF Value™ of $25.68.

Key valuation signals for TYOTF:

  • Intrinsic Value: Projected FCF: $21.14
  • GF Value™: $25.68 vs. price of $36.40 (41.7% above fair value)
  • GF Score™: 88/100 with 3 warning signs
  • Industry Position: 1122% above the Industrial Products median (#1010 of 2039)

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


Toyo Tanso Co Business Description

Other Exchanges 5310:JapanT9T:Germany
Address Nishiyodogawa ku Takeshima 5-7-12, Osaka, JPN, 555-0011
Toyo Tanso Co Ltd is a Japanese corporation engaged in the manufacture of electronic materials such as special graphite and other carbon products which are employed in processes like single crystal silicon pulling furnaces, heaters, and metal-organic chemical vapor deposition devices. Its portfolio of carbon products includes bearings for pumps and compressors, sealing materials, pantograph sliders, automobile parts, carbon brushes and motor brushes. Toyo attends to various industries ranging from the living space to advanced aerospace and medical fields such as aerospace and medical care, especially solar cells, nuclear power and other environmental and energy fields.
88GF Score

Get the complete analysis for TYOTF

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

$36.40
Price
$25.68
GF Value