OHKI HEALTHCARE HOLDINGS CO.,LTD.

3417 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,000.00
+0.00%
Delayed · cached 15 min

Fair value analysis

3417
OHKI HEALTHCARE HOLDINGS CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥1,000.00
Close used for this calculation
¥1,740.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability11/25
Returns6/25
Balance Sheet0/25
Efficiency25/25
Growth16/25
Average
Quality radar
42Prof.11/25Ret.6/25Eff.25/25B.Sht0/25Growth16/25

Consensus fair value

¥1,740.08
Below FV
▲ +74.0% against the close used
Model range ¥44.66 – ¥2,350.62
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¥44.66Fair value¥1,740.08Bull¥2,350.62
FairClose
52-week traded range
52W low ¥1,000.0052W high ¥1,463.00

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

Valuation summary

Trading below the consensus fair value

OHKI HEALTHCARE HOLDINGS CO.,LTD. closed at ¥1,000.00, 42.5% below the consensus fair value of ¥1,740.08 drawn from 9 valuation models.

Financial DNA score 42/100 — Average. P/E of 10.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,877.36
+87.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.3%, r=10%, tg=3%, n=10yr
Graham Number
¥2,350.62
+135.1%
√(22.5 × EPS × BVPS)
EPS=98.23, BVPS=2500
P/E Fair Value
¥1,964.60
+96.5%
EPS × 20x (sector P/E)
EPS=98.23, Sector P/E=20x
Peter Lynch (PEG)
¥819.24
-18.1%
EPS × Growth% (PEG = 1 is fair)
EPS=98.23, g=8.3%
EV/EBITDA
¥44.66
-95.5%
(EBITDA × 14.2x − Net Debt) ÷ Shares
EBITDA=1.17B
Dividend Discount (DDM)
¥1,620.00
+62.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30, r=10%, g=8%
Book Value (P/B)
¥1,027.50
+2.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2500, ROE=4.1%, g=6%, r=10%
Reverse DCF
¥1,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.1% | Historical: 8.3%
Margin of Safety
¥1,548.15
+54.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2064.19, 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.