OKUMURA CORPORATION

1833 TSE Construction Construction
TSE Prime
¥5,650.00
-0.88%
Delayed · cached 15 min

Fair value analysis

1833
OKUMURA CORPORATION
ConstructionConstruction
¥5,650.00
Close used for this calculation
¥8,955.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability15/25
Returns8/25
Balance Sheet8/25
Efficiency25/25
Growth19/25
Good
Quality radar
56Prof.15/25Ret.8/25Eff.25/25B.Sht8/25Growth19/25

Consensus fair value

¥8,955.16
Below FV
▲ +58.5% against the close used
Model range ¥5,118.00 – ¥16,048.26
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¥5,118.00Fair value¥8,955.16Bull¥16,048.26
FairClose
52-week traded range
52W low ¥4,600.0052W high ¥7,400.00

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

Valuation summary

Trading below the consensus fair value

OKUMURA CORPORATION closed at ¥5,650.00, 36.9% below the consensus fair value of ¥8,955.16 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 11.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥10,158.73
+79.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥7,947.80
+40.7%
√(22.5 × EPS × BVPS)
EPS=511.8, BVPS=5485.44
P/E Fair Value
¥10,236.00
+81.2%
EPS × 20x (sector P/E)
EPS=511.8, Sector P/E=20x
Peter Lynch (PEG)
¥5,118.00
-9.4%
EPS × Growth% (PEG = 1 is fair)
EPS=511.8, g=10%
EV/EBITDA
¥6,582.23
+16.5%
(EBITDA × 15x − Net Debt) ÷ Shares
EBITDA=19.11B
Dividend Discount (DDM)
¥16,048.26
+184.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=297.19, r=10%, g=8%
Book Value (P/B)
¥5,211.17
-7.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5485.44, ROE=9.8%, g=6%, r=10%
Reverse DCF
¥5,650.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 10%
Margin of Safety
¥7,085.63
+25.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9447.51, 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.