OBAYASHI CORPORATION

1802 TSE Construction Construction
TSE Prime
¥3,012.00
-0.43%
Delayed · cached 15 min

Fair value analysis

1802
OBAYASHI CORPORATION
ConstructionConstruction
¥3,012.00
Close used for this calculation
¥4,915.56Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability19/25
Returns14/25
Balance Sheet8/25
Efficiency23/25
Growth23/25
Good
Quality radar
64Prof.19/25Ret.14/25Eff.23/25B.Sht8/25Growth23/25

Consensus fair value

¥4,915.56
Below FV
▲ +63.2% against the close used
Model range ¥3,200.68 – ¥7,482.60
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¥3,200.68Fair value¥4,915.56Bull¥7,482.60
FairClose
52-week traded range
52W low ¥2,331.0052W high ¥4,416.00

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

Valuation summary

Trading below the consensus fair value

OBAYASHI CORPORATION closed at ¥3,012.00, 38.7% below the consensus fair value of ¥4,915.56 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 12.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,950.74
+64.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,200.68
+6.3%
√(22.5 × EPS × BVPS)
EPS=249.42, BVPS=1825.45
P/E Fair Value
¥4,988.40
+65.6%
EPS × 20x (sector P/E)
EPS=249.42, Sector P/E=20x
Peter Lynch (PEG)
¥7,482.60
+148.4%
EPS × Growth% (PEG = 1 is fair)
EPS=249.42, g=30%
EV/EBITDA
¥5,568.03
+84.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=231.03B
Dividend Discount (DDM)
¥4,749.32
+57.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=87.95, r=10%, g=8%
Book Value (P/B)
¥3,833.45
+27.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1825.45, ROE=14.4%, g=6%, r=10%
Reverse DCF
¥3,012.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 45.2%
Margin of Safety
¥3,284.96
+9.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4379.94, 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.