Price · as of 2024-12-31
$12.71
Market cap 277.87M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $179.56 | +1,312.75% |
| Intrinsic Value(DCF) | $1.68 | -86.78% |
| Graham-Dodd Method(GD) | $6.43 | -49.39% |
| Graham Formula(GF) | $183.49 | +1,343.67% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | $11.19 | ||||
| 2024 | $2.81 | $179.56 | $0.92 | $6.43 | $183.49 |
AI valuation
Our deep-learning model estimates TOYO Co., Ltd.'s (TOYO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $179.56
- Current price
- $12.71
- AI upside
- +1,312.75%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.68
-86.78% upside
Graham-Dodd
$6.43
-49.39% upside
Graham Formula
$183.49
+1,343.67% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TOYO | TOYO Co., Ltd. | $12.71 | 277.87M | +1,313% | -87% | -49% | +1,344% | 2.84 | 1.94 | 0.65 | 5.40 | 0.90 | 1.94 | 12.37% | 5.20% | 23.11% | 69.75% | 6.88% | 16.94% | 1.24 | 2.82 | 0.44 | 0.26 | 1.85 | 31667.00% | 18376.00% | -10194.00% | 2.14% | 0.37 | 1.88% | 0.00% | 0.00% | 22.82% | 19.04 | 71.12 | 0.99 | 1.19 |
| BRY | Berry Corporation | $3.26 | 253M | +394% | +261% | -64% | — | 13.80 | 0.36 | 0.34 | 2.87 | — | 0.36 | 56.74% | 36.31% | 2.46% | 2.59% | 16.68% | 1.24% | 0.60 | -7.29 | 0.80 | 0.49 | 1.76 | -4792.00% | -922.00% | -826.00% | 40.59% | 1.12 | 9.22% | 18.45% | 254.70% | 24.71% | 2.41 | 6.36 | 0.87 | 1.36 |
| FTCI | FTC Solar, Inc. | $7.24 | 108.17M | +313% | +225% | — | +2,651% | -0.76 | 1.95 | 0.78 | -0.79 | -0.10 | 3.12 | -26.59% | -111.56% | -102.64% | -119.27% | -183.69% | -45.64% | 0.56 | -165.61 | 1.55 | 1.04 | 0.01 | 77045.00% | -6271.00% | -3203.00% | -97.86% | -0.71 | -126.37% | 0.00% | 0.00% | 0.00% | -0.69 | -1.00 | 0.77 | -6.15 |
| JKS | JinkoSolar Holding Co., L… | $25.29 | 326.57M | +929% | -66% | +409% | — | 146.83 | 0.10 | 0.02 | 2.59 | — | 0.11 | 10.90% | -3.63% | 0.06% | 0.07% | -2.63% | 0.01% | 2.40 | -2.89 | 1.26 | 0.86 | 2.47 | -10831.00% | -2226.00% | -46954.00% | 377.79% | 0.31 | 14.72% | 27.66% | 4060.80% | 977.71% | -7.13 | 3.19 | 0.26 | 0.90 |
| NC | NACCO Industries, Inc. | $57.38 | 428.03M | +132% | -66% | +12% | +46% | 7.08 | 0.59 | 1.01 | 4.33 | — | 0.60 | 12.52% | 15.02% | 14.19% | 8.57% | 9.10% | 5.76% | 0.27 | 6.41 | 4.08 | 1.98 | 0.59 | -18601.00% | 1067.00% | 1732.00% | -13.56% | 0.34 | -8.26% | 2.77% | 19.60% | 6.93% | 7.75 | -8.54 | 1.16 | 2.40 |
| OMSE | OMS Energy Technologies I… | $4.52 | 191.87M | — | +785,964% | +84% | +2,525% | 7.50 | 2.73 | 1.73 | 4.43 | — | 2.73 | 33.88% | 29.40% | 22.01% | — | — | — | 0.06 | 210.79 | 5.11 | 3.64 | -1.02 | — | — | — | 10.68% | 1.66 | — | 0.00% | 0.00% | 0.00% | 4.79 | 7.62 | 1.41 | 9.43 |
| PNRG | PrimeEnergy Resources Cor… | $198.90 | 327.99M | +59% | +40% | +37% | +1,389% | 5.99 | 1.64 | 1.42 | 2.25 | 5.77 | 1.64 | 37.50% | 29.42% | 23.69% | 30.45% | 29.56% | 18.07% | 0.04 | 44.51 | 0.57 | 0.54 | 0.04 | 10381.00% | 8996.00% | -3010.00% | -1.00% | 2.33 | -1.84% | 0.00% | 0.00% | 4.04% | 4.91 | -101.43 | 1.44 | 4.10 |
| RNGR | Ranger Energy Services, I… | $17.42 | 410.25M | +59% | -67% | -24% | — | 17.50 | 1.18 | 0.56 | 4.33 | — | 1.20 | 9.49% | 5.01% | 3.22% | 6.74% | 7.27% | 4.84% | 0.12 | 11.00 | 2.21 | 1.93 | -0.10 | -1474.00% | -1029.00% | -718.00% | 15.65% | 1.30 | 18.11% | 1.40% | 24.50% | 14.07% | 11.01 | 6.25 | 0.55 | 3.94 |
| SMC | Summit Midstream Corp. | $29.51 | 361.85M | +252% | +44% | — | — | -3.71 | 0.90 | 0.98 | 5.55 | -3.40 | 1.34 | 26.30% | 13.37% | -26.34% | -19.08% | 1.27% | -4.66% | 2.12 | 0.50 | 0.68 | 0.57 | 3.87 | 10917.00% | -638.00% | -8593.00% | 1.94% | 0.35 | 0.45% | 1.55% | -5.80% | 120.17% | 24.22 | 170.48 | 3.24 | 0.31 |
| SPWR | SunPower Inc. | $1.30 | 106.31M | +14,360% | -58% | — | — | -1.91 | -1.07 | 0.96 | -6.87 | — | -0.78 | 36.33% | -63.00% | -51.91% | 62.45% | -528.13% | -56.78% | -1.57 | -4.22 | 1.20 | 0.82 | -3.94 | -8286.00% | 2411.00% | -787.00% | -53.68% | -0.69 | -430.30% | 0.00% | 0.00% | 0.00% | -3.56 | -4.37 | 2.24 | -4.41 |
| TYGO | Tigo Energy, Inc. | $3.70 | 260.3M | +1,433% | +13,699% | -97% | — | -127.94 | 8.71 | 2.32 | 21.41 | — | 17.48 | 42.84% | -4.35% | -1.82% | -10.44% | -16.90% | -2.49% | 0.10 | -0.41 | 1.50 | 0.56 | -0.45 | -9712.00% | 9168.00% | -17080.00% | 4.01% | 0.27 | 36.28% | 0.00% | 0.00% | 14.71% | -52.35 | 24.39 | 2.27 | 1.78 |
About TOYO Co., Ltd.
TOYO Co., Ltd. engages in the upstream production of wafer and silicon, midstream production of solar cell, downstream production of photovoltaic (PV) modules, and other stages of the solar power supply chain. Additionally, the company also manufactures solar PV modules. The company was founded in 2022 and is based in Tokyo, Japan.
- CEO
- Junsei Ryu
- Employees
- 528
- Beta
- 0.79
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.68 ÷ $12.71) − 1 = -86.78% (DCF, example).