DCF Valuation
TSI Holdings Co.Ltd (TSIHF) DCF Valuation — Is TSIHF undervalued?
The estimated DCF fair value of one TSI Holdings Co.Ltd (TSIHF) share is $30.73. Compared to the current market price of $8.23, the stock is undervalued by 273.4%.
DCF fair value
$30.73
Market price
$8.23
Upside / downside
+273.4%
Prefer the inverse question? See what growth rate the market is pricing into TSIHF →
TSI Holdings Co.Ltd (TSIHF) DCF valuation FAQ
What is the DCF fair value of TSI Holdings Co.Ltd (TSIHF)?
The discounted-cash-flow model estimates the intrinsic fair value of one TSI Holdings Co.Ltd (TSIHF) share at $30.73, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is TSI Holdings Co.Ltd (TSIHF) overvalued or undervalued?
Against the current market price of $8.23, the DCF fair value of $30.73 implies TSIHF is undervalued by 273.4%.
How is the TSIHF DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from TSI Holdings Co.Ltd's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when TSI Holdings Co.Ltd files a new quarterly or annual report.
How this TSIHF valuation is built
The model projects ten years of TSI Holdings Co.Ltd's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing TSI Holdings Co.Ltd's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when TSI Holdings Co.Ltd files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-06.