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¥642.42Fair value¥2,719.86Bull¥3,993.64
FairClose
52-week traded range
52W low ¥2,053.0052W high ¥2,990.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
OILES CORPORATION closed at ¥2,851.00, 4.8% above the consensus fair value of ¥2,719.86 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 16.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,505.19
-12.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.7%, r=10%, tg=3%, n=10yr
Graham Number
¥3,254.97
+14.2%
√(22.5 × EPS × BVPS)
EPS=171.77, BVPS=2741.35
P/E Fair Value
¥3,435.40
+20.5%
EPS × 20x (sector P/E)
EPS=171.77, Sector P/E=20x
Peter Lynch (PEG)
¥642.42
-77.5%
EPS × Growth% (PEG = 1 is fair)
EPS=171.77, g=3.7%
EV/EBITDA
¥3,993.64
+40.1%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=10.39B
Dividend Discount (DDM)
¥1,407.94
-50.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=84.96, r=10%, g=3.7%
Book Value (P/B)
¥1,164.85
-59.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2741.35, ROE=6.4%, g=3.7%, r=10%
Reverse DCF
¥2,851.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.6% | Historical: 3.7%
Margin of Safety
¥2,298.89
-19.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3065.19, 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.