Oriental Shiraishi Corporation

1786 TSE Construction Construction
TSE Prime
¥347.00
-0.57%
Delayed · cached 15 min

Fair value analysis

1786
Oriental Shiraishi Corporation
ConstructionConstruction
¥347.00
Close used for this calculation
¥452.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability8/25
Returns13/25
Balance Sheet10/25
Efficiency20/25
Growth14/25
Good
Quality radar
51Prof.8/25Ret.13/25Eff.20/25B.Sht10/25Growth14/25

Consensus fair value

¥452.24
Below FV
▲ +30.3% against the close used
Model range ¥71.73 – ¥523.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥71.73Fair value¥452.24Bull¥523.60
FairClose
52-week traded range
52W low ¥315.0052W high ¥439.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Oriental Shiraishi Corporation closed at ¥347.00, 23.3% below the consensus fair value of ¥452.24 drawn from 9 valuation models.

Financial DNA score 51/100 — Good. P/E of 13.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥490.68
+41.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥493.29
+42.2%
√(22.5 × EPS × BVPS)
EPS=26.18, BVPS=413.1
P/E Fair Value
¥523.60
+50.9%
EPS × 20x (sector P/E)
EPS=26.18, Sector P/E=20x
Peter Lynch (PEG)
¥71.73
-79.3%
EPS × Growth% (PEG = 1 is fair)
EPS=26.18, g=2.7%
EV/EBITDA
¥509.76
+46.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=7.05B
Dividend Discount (DDM)
¥184.93
-46.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.5, r=10%, g=2%
Book Value (P/B)
¥206.55
-40.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=413.1, ROE=6.5%, g=3%, r=10%
Reverse DCF
¥347.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.6% | Historical: -2.7%
Margin of Safety
¥376.89
+8.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=502.52, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.