Odawara Engineering Co.,Ltd.

6149 TSE Industrials Machinery
TSE Standard
¥2,166.00
-2.74%
Delayed · cached 15 min

Fair value analysis

6149
Odawara Engineering Co.,Ltd.
IndustrialsMachinery
¥2,166.00
Close used for this calculation
¥7,037.40Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability21/25
Returns18/25
Balance Sheet13/25
Efficiency25/25
Growth25/25
Strong
Quality radar
77Prof.21/25Ret.18/25Eff.25/25B.Sht13/25Growth25/25

Consensus fair value

¥7,037.40
Below FV
▲ +224.9% against the close used
Model range ¥3,777.94 – ¥11,082.76
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¥3,777.94Fair value¥7,037.40Bull¥11,082.76
FairClose
52-week traded range
52W low ¥1,863.0052W high ¥2,940.00

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

Valuation summary

Trading below the consensus fair value

Odawara Engineering Co.,Ltd. closed at ¥2,166.00, 69.2% below the consensus fair value of ¥7,037.40 drawn from 9 valuation models.

Financial DNA score 77/100 — Strong. P/E of 5.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥8,039.85
+271.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,427.97
+150.6%
√(22.5 × EPS × BVPS)
EPS=405.05, BVPS=3232.84
P/E Fair Value
¥8,101.00
+274.0%
EPS × 20x (sector P/E)
EPS=405.05, Sector P/E=20x
Peter Lynch (PEG)
¥10,434.09
+381.7%
EPS × Growth% (PEG = 1 is fair)
EPS=405.05, g=25.8%
EV/EBITDA
¥11,082.76
+411.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.52B
Dividend Discount (DDM)
¥3,777.94
+74.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.96, r=10%, g=8%
Book Value (P/B)
¥5,819.10
+168.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3232.84, ROE=13.2%, g=6%, r=10%
Reverse DCF
¥2,166.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 25.8%
Margin of Safety
¥5,392.21
+148.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7189.61, 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.