OPTiM CORPORATION

3694 TSE Technology Information & Communication
TSE Prime
¥435.00
-0.46%
Delayed · cached 15 min

Fair value analysis

3694
OPTiM CORPORATION
TechnologyInformation & Communication
¥435.00
Close used for this calculation
¥429.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability11/25
Returns13/25
Balance Sheet21/25
Efficiency6/25
Growth1/25
Good
Quality radar
51Prof.11/25Ret.13/25Eff.6/25B.Sht21/25Growth1/25

Consensus fair value

¥429.30
Near FV
▼ -1.3% against the close used
Model range ¥86.06 – ¥712.01
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¥86.06Fair value¥429.30Bull¥712.01
FairClose
52-week traded range
52W low ¥386.0052W high ¥645.00

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

Valuation summary

Trading close to the consensus fair value

OPTiM CORPORATION closed at ¥435.00, 1.3% above the consensus fair value of ¥429.30 drawn from 8 valuation models.

Financial DNA score 51/100 — Good. P/E of 21.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥396.70
-8.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.3%, r=10%, tg=3%, n=10yr
Graham Number
¥278.79
-35.9%
√(22.5 × EPS × BVPS)
EPS=20.25, BVPS=170.59 · outside Graham range (P/E 21.5, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥405.00
-6.9%
EPS × 20x (sector P/E)
EPS=20.25, Sector P/E=20x
Peter Lynch (PEG)
¥86.06
-80.2%
EPS × Growth% (PEG = 1 is fair)
EPS=20.25, g=4.3%
EV/EBITDA
¥712.01
+63.7%
(EBITDA × 12.1x − Net Debt) ÷ Shares
EBITDA=3.33B
Book Value (P/B)
¥247.72
-43.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=170.59, ROE=12.6%, g=4.3%, r=10%
Reverse DCF
¥435.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.1% | Historical: 4.3%
Margin of Safety
¥270.12
-37.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=360.16, 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.