TYOYF (Taiyo Yuden Co) Intrinsic Value: Projected FCF: $35.62 (As of Aug. 16, 2026) — 5554% 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.

TYOYF Taiyo Yuden Co Ltd TYOYF
66 GF Score
Price $71.20
GF Value $20.52
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is Taiyo Yuden Co Intrinsic Value: Projected FCF?

Taiyo Yuden Co TYOYF +0.27% 66 Intrinsic Value: Projected FCF is $35.62 as of Aug. 16, 2026, which is 5554% above its 10-year median of 0.63. GuruFocus rates TYOYF with a GF Score™ of 66/100 and a GF Value™ of $20.52 (Significantly Overvalued). The stock has 3 warning signs investors should review. Among 1,701 Hardware companies, Taiyo Yuden Co ranks worse than 54.5% 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 (2026-08-16), Taiyo Yuden Co's Intrinsic Value: Projected FCF is $35.62. The stock price of Taiyo Yuden Co is $71.20. Therefore, Taiyo Yuden Co's Price-to-Intrinsic-Value-Projected-FCF of today is 2.0.

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

TYOYF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.41   Med: 0.63   Max: 2
Current: 2

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Taiyo Yuden Co was 2.00. The lowest was 0.41. And the median was 0.63.

TYOYF's Price-to-Projected-FCF is ranked worse than
54.5% of 1701 companies
in the Hardware industry
Industry Median: 1.73 vs TYOYF: 2.00

Taiyo Yuden Co  (OTCPK:TYOYF) 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.

Taiyo Yuden 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
=71.20/39.993042326567
=1.78

* 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.


Taiyo Yuden Co Intrinsic Value: Projected FCF Related Terms


Taiyo Yuden Co Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Taiyo Yuden 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.

Taiyo Yuden Co Intrinsic Value: Projected FCF Chart

Taiyo Yuden 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 11.07 49.58 40.99 28.23 30.56

Taiyo Yuden 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 30.56 0.00

TYOYF vs APH, GLW, TEL: Intrinsic Value: Projected FCF Comparison

For the Electronic Components subindustry, Taiyo Yuden 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.


Taiyo Yuden Co Price-to-Projected-FCF vs Hardware Industry

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

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


TYOYF
66GF Score
Taiyo Yuden Co Ltd TYOYF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Taiyo Yuden 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 Taiyo Yuden Co's Free Cash Flow(6 year avg) = $395.92.

Taiyo Yuden 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)
=(9.5203515959648*395.923+2170.445*0.8)/137.666
=39.99

* 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 $35.62 mean?
Taiyo Yuden Co (TYOYF) has a Intrinsic Value: Projected FCF of $35.62 as of Aug. 16, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Taiyo Yuden Co and its competitors. This is 5554% above median its historical median of 0.63. Over the past decade, Taiyo Yuden Co's Intrinsic Value: Projected FCF has ranged from 0.41 to 2.00. According to the industry distribution chart, Taiyo Yuden Co ranks #927 out of 1701 companies in the Hardware industry, placing it in the top 54.5%.
Is Taiyo Yuden Co's Intrinsic Value: Projected FCF too high?
Taiyo Yuden Co's current Intrinsic Value: Projected FCF of $35.62 is 5554% above median its 10-year median of 0.63. Over the past 10 years, this metric has ranged from a low of 0.41 to a high of 2.00. The Hardware industry median Intrinsic Value: Projected FCF is 1.73. Taiyo Yuden Co's value of $35.62 is 1959% above this industry median. Based on the distribution chart, Taiyo Yuden Co ranks #927 out of 1701 companies in the Hardware industry, which is below the industry midpoint. Overall, Taiyo Yuden Co has a GF Score™ of 66/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Taiyo Yuden Co's Intrinsic Value: Projected FCF compare to APH and GLW?
According to the Hardware industry distribution chart, Taiyo Yuden Co ranks #927 out of 1701 companies for Intrinsic Value: Projected FCF. This places Taiyo Yuden Co in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.73. Taiyo Yuden Co's value of $35.62 is 1959% above this benchmark. Historically, Taiyo Yuden Co's own Intrinsic Value: Projected FCF has ranged from 0.41 to 2.00 over the past decade. While the company's 10-year median is 0.63 vs. the industry median of 1.73, Taiyo Yuden Co has consistently been above the industry average. 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 1,701 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. Taiyo Yuden Co's current Intrinsic Value: Projected FCF of $35.62 is 1959% 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 Taiyo Yuden Co 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. Taiyo Yuden Co's current Intrinsic Value: Projected FCF is $35.62, which is 5554% above median its own 10-year median of 0.63. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Taiyo Yuden Co stock overvalued right now?
Based on GuruFocus' analysis, Taiyo Yuden Co (TYOYF) is currently considered Significantly Overvalued. The stock's GF Value™ is $20.52, compared to a current price of $71.20 — trading 247% above its estimated fair value. The current Intrinsic Value: Projected FCF is $35.62, which is 5554% above median its 10-year median of 0.63 and 1959% above the Hardware industry median of 1.73. Taiyo Yuden Co's overall GF Score™ is 66/100 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 Taiyo Yuden Co (TYOYF), the current Intrinsic Value: Projected FCF is $35.62 as of Aug. 16, 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 Taiyo Yuden Co (TYOYF) Overvalued in 2026?

Based on GuruFocus' analysis, Taiyo Yuden Co stock appears to be overvalued. The current stock price of $71.20 is trading 247% above its estimated GF Value™ of $20.52. GuruFocus considers Taiyo Yuden Co to be Significantly Overvalued.

Key valuation signals for TYOYF:

  • Intrinsic Value: Projected FCF: $35.62 (5554% above median its 10-year median of 0.63)
  • GF Value™: $20.52 vs. price of $71.20 (247% above fair value)
  • GF Score™: 66/100 with 3 warning signs
  • Industry Position: 1959% above the Hardware median (#927 of 1701)

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


Taiyo Yuden Co Business Description

Address 6-16-20, Ueno, Taito-ku, Tokyo, JPN, 110-0005
Taiyo Yuden produces passive components for electronic devices. Passive components are used to enable wireless communication, store electricity, handle electric flow, remove electromagnetic noise from circuits, and so on. Passive components are imperative for electronic circuits—for instance, one high-end smartphone contains more than 1,000 passive components. Taiyo Yuden is the global third multilayer ceramic capacitor supplier by revenue, with a low-teens market share.
66GF Score

Get the complete analysis for TYOYF

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

$71.20
Price
$20.52
GF Value