OPEN Group,Inc.

6572 TSE Industrials Services
TSE Prime
¥263.00
-1.50%
Delayed · cached 15 min

Fair value analysis

6572
OPEN Group,Inc.
IndustrialsServices
¥263.00
Close used for this calculation
¥204.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability6/25
Returns7/25
Balance Sheet18/25
Efficiency11/25
Growth3/25
Average
Quality radar
42Prof.6/25Ret.7/25Eff.11/25B.Sht18/25Growth3/25

Consensus fair value

¥204.06
Above FV
▼ -22.4% against the close used
Model range ¥62.37 – ¥287.89
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¥62.37Fair value¥204.06Bull¥287.89
FairClose
52-week traded range
52W low ¥195.0052W high ¥405.00

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

Valuation summary

Trading above the consensus fair value

OPEN Group,Inc. closed at ¥263.00, 28.9% above the consensus fair value of ¥204.06 drawn from 8 valuation models.

Financial DNA score 42/100 — Average. P/E of 23.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥287.89
+9.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥217.87
-17.2%
√(22.5 × EPS × BVPS)
EPS=11.07, BVPS=190.58 · outside Graham range (P/E 23.8, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥221.40
-15.8%
EPS × 20x (sector P/E)
EPS=11.07, Sector P/E=20x
EV/EBITDA
¥157.94
-39.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.32B
Dividend Discount (DDM)
¥62.37
-76.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.89, r=10%, g=2%
Book Value (P/B)
¥73.51
-72.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=190.58, ROE=5.7%, g=3%, r=10%
Reverse DCF
¥263.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.5% | Historical: 0%
Margin of Safety
¥181.79
-30.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=242.39, 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.