Oji Holdings Corporation

3861 TSE Materials Pulp and Paper
TSE Prime
¥867.30
+0.86%
Delayed · cached 15 min

Fair value analysis

3861
Oji Holdings Corporation
MaterialsPulp and Paper
¥867.30
Close used for this calculation
¥926.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability10/25
Returns13/25
Balance Sheet6/25
Efficiency20/25
Growth13/25
Average
Quality radar
49Prof.10/25Ret.13/25Eff.20/25B.Sht6/25Growth13/25

Consensus fair value

¥926.33
Near FV
▲ +6.8% against the close used
Model range ¥359.13 – ¥1,314.53
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¥359.13Fair value¥926.33Bull¥1,314.53
FairClose
52-week traded range
52W low ¥767.9052W high ¥987.90

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

Valuation summary

Trading close to the consensus fair value

Oji Holdings Corporation closed at ¥867.30, 6.4% below the consensus fair value of ¥926.33 drawn from 9 valuation models.

Financial DNA score 49/100 — Average. P/E of 14.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,145.17
+32.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,314.53
+51.6%
√(22.5 × EPS × BVPS)
EPS=61.1, BVPS=1256.96
P/E Fair Value
¥1,222.00
+40.9%
EPS × 20x (sector P/E)
EPS=61.1, Sector P/E=20x
Peter Lynch (PEG)
¥655.60
-24.4%
EPS × Growth% (PEG = 1 is fair)
EPS=61.1, g=10.7%
EV/EBITDA
¥423.19
-51.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=127.39B
Dividend Discount (DDM)
¥458.91
-47.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.99, r=10%, g=2%
Book Value (P/B)
¥359.13
-58.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1256.96, ROE=5%, g=3%, r=10%
Reverse DCF
¥867.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.5% | Historical: -10.7%
Margin of Safety
¥920.43
+6.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1227.23, 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.