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¥424.38Fair value¥3,269.23Bull¥4,393.43
FairClose
52-week traded range
52W low ¥3,340.0052W high ¥5,580.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
OKUMA Corporation closed at ¥4,330.00, 32.4% above the consensus fair value of ¥3,269.23 drawn from 9 valuation models.
Financial DNA score 44/100 — Average. P/E of 20.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,765.89
-36.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2%, r=10%, tg=3%, n=10yr
Graham Number
¥4,393.43
+1.5%
√(22.5 × EPS × BVPS)
EPS=208.03, BVPS=4123.81
P/E Fair Value
¥4,160.60
-3.9%
EPS × 20x (sector P/E)
EPS=208.03, Sector P/E=20x
Peter Lynch (PEG)
¥424.38
-90.2%
EPS × Growth% (PEG = 1 is fair)
EPS=208.03, g=2%
EV/EBITDA
¥4,113.19
-5.0%
(EBITDA × 11x − Net Debt) ÷ Shares
EBITDA=24.79B
Dividend Discount (DDM)
¥1,282.20
-70.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100.02, r=10%, g=2%
Book Value (P/B)
¥1,354.97
-68.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4123.81, ROE=5.3%, g=3%, r=10%
Reverse DCF
¥4,330.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.7% | Historical: 2%
Margin of Safety
¥2,829.98
-34.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3773.31, 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.