ORIGINAL ENGINEERING CONSULTANTS CO.,LTD.

4642 TSE Industrials Services
TSE Standard
¥1,408.00
-2.02%
Delayed · cached 15 min

Fair value analysis

4642
ORIGINAL ENGINEERING CONSULTANTS CO.,LTD.
IndustrialsServices
¥1,408.00
Close used for this calculation
¥1,657.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability13/25
Returns10/25
Balance Sheet18/25
Efficiency16/25
Growth11/25
Good
Quality radar
57Prof.13/25Ret.10/25Eff.16/25B.Sht18/25Growth11/25

Consensus fair value

¥1,657.43
Below FV
▲ +17.7% against the close used
Model range ¥298.87 – ¥2,370.36
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¥298.87Fair value¥1,657.43Bull¥2,370.36
FairClose
52-week traded range
52W low ¥1,399.0052W high ¥2,095.00

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

Valuation summary

Trading below the consensus fair value

ORIGINAL ENGINEERING CONSULTANTS CO.,LTD. closed at ¥1,408.00, 15.0% below the consensus fair value of ¥1,657.43 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 15.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,632.26
+15.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,654.04
+17.5%
√(22.5 × EPS × BVPS)
EPS=91.54, BVPS=1328.3
P/E Fair Value
¥1,830.80
+30.0%
EPS × 20x (sector P/E)
EPS=91.54, Sector P/E=20x
Peter Lynch (PEG)
¥873.29
-38.0%
EPS × Growth% (PEG = 1 is fair)
EPS=91.54, g=9.5%
EV/EBITDA
¥2,370.36
+68.3%
(EBITDA × 14.8x − Net Debt) ÷ Shares
EBITDA=1.07B
Dividend Discount (DDM)
¥1,893.20
+34.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.06, r=10%, g=8%
Book Value (P/B)
¥298.87
-78.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1328.3, ROE=6.9%, g=6%, r=10%
Reverse DCF
¥1,408.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.6% | Historical: 9.5%
Margin of Safety
¥1,279.28
-9.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1705.7, 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.