OHARA INC.

5218 TSE Materials Glass and Ceramics Products
TSE Standard
¥1,581.00
-0.88%
Delayed · cached 15 min

Fair value analysis

5218
OHARA INC.
MaterialsGlass and Ceramics Products
¥1,581.00
Close used for this calculation
¥1,209.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability11/25
Returns5/25
Balance Sheet15/25
Efficiency9/25
Growth4/25
Average
Quality radar
40Prof.11/25Ret.5/25Eff.9/25B.Sht15/25Growth4/25

Consensus fair value

¥1,209.42
Above FV
▼ -23.5% against the close used
Model range ¥308.31 – ¥1,847.96
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¥308.31Fair value¥1,209.42Bull¥1,847.96
FairClose
52-week traded range
52W low ¥1,027.0052W high ¥1,739.00

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

Valuation summary

Trading above the consensus fair value

OHARA INC. closed at ¥1,581.00, 30.7% above the consensus fair value of ¥1,209.42 drawn from 9 valuation models.

Financial DNA score 40/100 — Average. P/E of 22.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,078.60
-31.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.3%, r=10%, tg=3%, n=10yr
Graham Number
¥1,847.96
+16.9%
√(22.5 × EPS × BVPS)
EPS=71.04, BVPS=2136.49
P/E Fair Value
¥1,420.80
-10.1%
EPS × 20x (sector P/E)
EPS=71.04, Sector P/E=20x
Peter Lynch (PEG)
¥308.31
-80.5%
EPS × Growth% (PEG = 1 is fair)
EPS=71.04, g=4.3%
EV/EBITDA
¥1,409.18
-10.9%
(EBITDA × 12.2x − Net Debt) ÷ Shares
EBITDA=3.24B
Dividend Discount (DDM)
¥460.49
-70.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.98, r=10%, g=4.3%
Book Value (P/B)
¥726.41
-54.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2136.49, ROE=3.4%, g=4.3%, r=10%
Reverse DCF
¥1,581.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.6% | Historical: 4.3%
Margin of Safety
¥1,086.84
-31.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1449.12, 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.