
Toray Industries Inc
TSE:3402

Intrinsic Value
The intrinsic value of one
Toray Industries Inc
stock under the Base Case scenario is
1 421.63
JPY.
Compared to the current market price of 1 066.5 JPY,
Toray Industries Inc
is
Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Toray Industries Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Toray Industries Inc
Balance Sheet Decomposition
Toray Industries Inc
Current Assets | 1.6T |
Cash & Short-Term Investments | 258.9B |
Receivables | 643.8B |
Other Current Assets | 706.4B |
Non-Current Assets | 1.9T |
Long-Term Investments | 399.8B |
PP&E | 1.2T |
Intangibles | 201.2B |
Other Non-Current Assets | 111.8B |
Free Cash Flow Analysis
Toray Industries Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Toray Industries Inc
Revenue
|
2.6T
JPY
|
Cost of Revenue
|
-2.1T
JPY
|
Gross Profit
|
496.4B
JPY
|
Operating Expenses
|
-406.3B
JPY
|
Operating Income
|
90.1B
JPY
|
Other Expenses
|
-38.7B
JPY
|
Net Income
|
51.4B
JPY
|
Profitability Score
Profitability Due Diligence
Toray Industries Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Toray Industries Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Toray Industries Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Toray Industries Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Toray Industries Inc
According to Wall Street analysts, the average 1-year price target for
Toray Industries Inc
is 1 107.09 JPY
with a low forecast of 838.3 JPY and a high forecast of 1 333.5 JPY.
Dividends
Current shareholder yield for Toray Industries Inc is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Toray Industries Inc
stock under the Base Case scenario is
1 421.63
JPY.
Compared to the current market price of 1 066.5 JPY,
Toray Industries Inc
is
Undervalued by 25%.