Insource Co (TSE:6200) Margin of Safety % (DCF FCF Based): 67.81% (As of Jul. 15, 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.

TSE:6200 Insource Co Ltd TSE:6200
79 GF Score
Price 円629.00
GF Value 円1,180.06
Valuation Significantly Undervalued
! 1 Warning Sign
View Full Analysis

What is Insource Co Margin of Safety % (DCF FCF Based)?

Insource Co TSE:6200 +1.45% 79 Margin of Safety % (DCF FCF Based) is 67.81% as of Jul. 15, 2026. GuruFocus rates TSE:6200 with a GF Score™ of 79/100 and a GF Value™ of 円1,180.06 (Significantly Undervalued). The stock has 1 warning sign investors should review.

Margin of Safety % (DCF FCF Based) = (Intrinsic Value: DCF (FCF Based) - Current Price) / Intrinsic Value: DCF (FCF Based).

Note: Discounted FCF model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's Predictability Rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.

As of today (2026-07-15), Insource Co's Predictability Rank is 4-Stars. Insource Co's intrinsic value calculated from the Discounted FCF model is 円1892.28 and current share price is 円629.00. Consequently,

Insource Co's Margin of Safety % (DCF FCF Based) using Discounted FCF model is 67.81%.

TSE:6200 vs EDU, TAL, LAUR: Margin of Safety % (DCF FCF Based) Comparison

For the Education & Training Services subindustry, Insource Co's Margin of Safety % (DCF FCF Based), along with its competitors' market caps and Margin of Safety % (DCF FCF Based) 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.

Insource Co Margin of Safety % (DCF FCF Based) vs Education Industry

For the Education industry and Consumer Defensive sector, Insource Co's Margin of Safety % (DCF FCF Based) distribution charts can be found below:

* The bar in red indicates where Insource Co's Margin of Safety % (DCF FCF Based) falls into.


TSE:6200
79GF Score
Insource Co Ltd TSE:6200
Margin of Safety % (DCF FCF Based) is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Insource Co Margin of Safety % (DCF FCF Based) Calculation

Insource Co's Margin of Safety % (DCF FCF Based) for today is calculated as

Margin of Safety % (DCF FCF Based)=(Intrinsic Value: DCF (FCF Based)-Current Price)/Intrinsic Value: DCF (FCF Based)
=(1954.16-629.00)/1954.16
=67.81 %

* 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.

The intrinsic value is calculated from the Discounted FCF model with default parameters. The calculation method is the same as Discounted Earnings model except free cash flow are used in the calculation instead of earnings per share.

What does a Margin of Safety % (DCF FCF Based) of 67.81% mean?
Insource Co (TSE:6200) has a Margin of Safety % (DCF FCF Based) of 67.81% as of Jul. 15, 2026. Margin of Safety % (DCF FCF Based) is the percent difference between the current price and the intrinsic DCF FCF price. View historical data on Insource Co.
Is Insource Co's Margin of Safety % (DCF FCF Based) too high?
Insource Co's current Margin of Safety % (DCF FCF Based) is 67.81%. Overall, Insource Co has a GF Score™ of 79/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Insource Co's Margin of Safety % (DCF FCF Based) compare to EDU and TAL?
Insource Co's Margin of Safety % (DCF FCF Based) of 67.81% can be compared against companies in the Education industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Margin of Safety % (DCF FCF Based) for an Education company?
A good Margin of Safety % (DCF FCF Based) depends on the Education industry context. However, Margin of Safety % (DCF FCF Based) 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 Margin of Safety % (DCF FCF Based) mean?
A high Margin of Safety % (DCF FCF Based) can signal that a stock is expensive relative to its fundamentals. Margin of Safety % (DCF FCF Based) is the percent difference between the current price and the intrinsic DCF FCF price. View historical data on Insource Co. Insource Co's current Margin of Safety % (DCF FCF Based) is 67.81%. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Insource Co stock overvalued right now?
Based on GuruFocus' analysis, Insource Co (TSE:6200) is currently considered Significantly Undervalued. The stock's GF Value™ is 円1,180.06, compared to a current price of 円629.00 — trading 46.7% below its estimated fair value. The current Margin of Safety % (DCF FCF Based) is 67.81%. Insource Co's overall GF Score™ is 79/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Margin of Safety % (DCF FCF Based) calculated?
Margin of Safety % (DCF FCF Based) is calculated from a company's financial statements. For Insource Co (TSE:6200), the current Margin of Safety % (DCF FCF Based) is 67.81% as of Jul. 15, 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 Insource Co (TSE:6200) Overvalued in 2026?

Based on GuruFocus' analysis, Insource Co stock appears to be undervalued. The current stock price of 円629.00 is trading 46.7% below its estimated GF Value™ of 円1,180.06. GuruFocus considers Insource Co to be Significantly Undervalued.

Key valuation signals for TSE:6200:

  • Margin of Safety % (DCF FCF Based): 67.81%
  • GF Value™: 円1,180.06 vs. price of 円629.00 (46.7% below fair value)
  • GF Score™: 79/100 with 1 warning sign

No single metric tells the full story. See the TSE:6200 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.

Insource Co Business Description

Address 3-20 Kanda Ogawacho, Chiyoda-k, 5th Floor, Dai-2 Ryumeikan Building, Chiyoda-ku, Tokyo, JPN, 101-0052
Insource Co Ltd provides corporate training and business-related open courses. Also, it offers HR related system and transition support for employment, as well as production of e-learning and corporate movies. The group consists of a single segment, Education Services. It provides human resource development and organizational consulting services, mainly through four businesses: Instructor-Dispatch Training Services and Open Seminar Services related to training, IT Services related to the IT implementation of human resources departments, and Other Businesses.
79GF Score

Get the complete analysis for TSE:6200

Margin of Safety % (DCF FCF Based) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円629.00
Price
円1,180.06
GF Value