OHISHI SANGYO CO.,LTD.

3943 TSE Materials Pulp and Paper
TSE Standard
¥1,311.00
-0.68%
Delayed · cached 15 min

Fair value analysis

3943
OHISHI SANGYO CO.,LTD.
MaterialsPulp and Paper
¥1,311.00
Close used for this calculation
¥1,720.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability8/25
Returns13/25
Balance Sheet13/25
Efficiency20/25
Growth16/25
Good
Quality radar
54Prof.8/25Ret.13/25Eff.20/25B.Sht13/25Growth16/25

Consensus fair value

¥1,720.90
Below FV
▲ +31.3% against the close used
Model range ¥282.70 – ¥2,407.89
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¥282.70Fair value¥1,720.90Bull¥2,407.89
FairClose
52-week traded range
52W low ¥1,201.0052W high ¥1,494.00

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

Valuation summary

Trading below the consensus fair value

OHISHI SANGYO CO.,LTD. closed at ¥1,311.00, 23.8% below the consensus fair value of ¥1,720.90 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. 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
¥1,732.00
+32.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,267.85
+73.0%
√(22.5 × EPS × BVPS)
EPS=92.41, BVPS=2473.58
P/E Fair Value
¥1,848.20
+41.0%
EPS × 20x (sector P/E)
EPS=92.41, Sector P/E=20x
Peter Lynch (PEG)
¥831.69
-36.6%
EPS × Growth% (PEG = 1 is fair)
EPS=92.41, g=9%
EV/EBITDA
¥2,407.89
+83.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.93B
Dividend Discount (DDM)
¥663.60
-49.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=52.05, r=10%, g=2%
Book Value (P/B)
¥282.70
-78.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2473.58, ROE=3.8%, g=3%, r=10%
Reverse DCF
¥1,311.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.5% | Historical: -9%
Margin of Safety
¥1,462.01
+11.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1949.35, 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.