OHMOTO GUMI CO.,LTD.

1793 TSE Construction Construction
TSE Standard
¥2,080.00
-0.38%
Delayed · cached 15 min

Fair value analysis

1793
OHMOTO GUMI CO.,LTD.
ConstructionConstruction
¥2,080.00
Close used for this calculation
¥1,102.40Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
30/100
Profitability9/25
Returns2/25
Balance Sheet10/25
Efficiency9/25
Growth4/25
Weak
Quality radar
30Prof.9/25Ret.2/25Eff.9/25B.Sht10/25Growth4/25

Consensus fair value

¥1,102.40
Above FV
▼ -47.0% against the close used
Model range ¥71.33 – ¥2,082.16
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¥71.33Fair value¥1,102.40Bull¥2,082.16
FairClose
52-week traded range
52W low ¥1,377.0052W high ¥2,148.00

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

Valuation summary

Trading above the consensus fair value

OHMOTO GUMI CO.,LTD. closed at ¥2,080.00, 88.7% above the consensus fair value of ¥1,102.40 drawn from 9 valuation models.

Financial DNA score 30/100 — Weak. P/E of 29.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥893.08
-57.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥2,082.16
+0.1%
√(22.5 × EPS × BVPS)
EPS=71.33, BVPS=2701.3
P/E Fair Value
¥1,426.60
-31.4%
EPS × 20x (sector P/E)
EPS=71.33, Sector P/E=20x
Peter Lynch (PEG)
¥71.33
-96.6%
EPS × Growth% (PEG = 1 is fair)
EPS=71.33, g=1%
EV/EBITDA
¥925.76
-55.5%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=2.86B
Dividend Discount (DDM)
¥636.48
-69.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.92, r=10%, g=2%
Book Value (P/B)
¥734.75
-64.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2701.3, ROE=2.7%, g=3%, r=10%
Reverse DCF
¥2,080.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.2% | Historical: 1%
Margin of Safety
¥1,100.46
-47.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1467.28, 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.