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¥1,408.13Fair value¥8,207.53Bull¥14,014.71
FairClose
52-week traded range
52W low ¥4,675.0052W high ¥10,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
OTANI KOGYO CO.,LTD. closed at ¥4,675.00, 43.0% below the consensus fair value of ¥8,207.53 drawn from 8 valuation models.
Financial DNA score 71/100 — Strong. P/E of 12.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥7,566.64
+61.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,950.65
+48.7%
√(22.5 × EPS × BVPS)
EPS=381.21, BVPS=5632.53
P/E Fair Value
¥7,624.20
+63.1%
EPS × 20x (sector P/E)
EPS=381.21, Sector P/E=20x
Peter Lynch (PEG)
¥9,023.24
+93.0%
EPS × Growth% (PEG = 1 is fair)
EPS=381.21, g=23.7%
EV/EBITDA
¥14,014.71
+199.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=638.47M
Book Value (P/B)
¥1,408.13
-69.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5632.53, ROE=7%, g=6%, r=10%
Reverse DCF
¥4,675.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: 23.7%
Margin of Safety
¥5,535.37
+18.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7380.5, 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.