
TDK Corp
TSE:6762

Intrinsic Value
The intrinsic value of one
TDK Corp
stock under the Base Case scenario is
1 155.52
JPY.
Compared to the current market price of 1 364 JPY,
TDK Corp
is
Overvalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
TDK Corp
Fundamental Analysis


Revenue & Expenses Breakdown
TDK Corp
Balance Sheet Decomposition
TDK Corp
Current Assets | 2T |
Cash & Short-Term Investments | 871.4B |
Receivables | 629B |
Other Current Assets | 505B |
Non-Current Assets | 1.8T |
Long-Term Investments | 236.8B |
PP&E | 1.1T |
Intangibles | 227.3B |
Other Non-Current Assets | 174.6B |
Free Cash Flow Analysis
TDK Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
TDK Corp
Revenue
|
2.2T
JPY
|
Cost of Revenue
|
-1.5T
JPY
|
Gross Profit
|
677.5B
JPY
|
Operating Expenses
|
-451.2B
JPY
|
Operating Income
|
226.2B
JPY
|
Other Expenses
|
-60.2B
JPY
|
Net Income
|
166.1B
JPY
|
Profitability Score
Profitability Due Diligence
TDK Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
TDK Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
TDK Corp's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Score
TDK Corp's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
TDK Corp
According to Wall Street analysts, the average 1-year price target for
TDK Corp
is 2 130.84 JPY
with a low forecast of 1 575.6 JPY and a high forecast of 2 625 JPY.
Dividends
Current shareholder yield for TDK Corp 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
TDK Corp
stock under the Base Case scenario is
1 155.52
JPY.
Compared to the current market price of 1 364 JPY,
TDK Corp
is
Overvalued by 15%.