OMRON Corporation

6645 TSE Technology Electric Appliances
TSE Prime
¥6,003.00
-0.45%
Delayed · cached 15 min

Fair value analysis

6645
OMRON Corporation
TechnologyElectric Appliances
¥6,003.00
Close used for this calculation
¥2,172.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
28/100
Profitability9/25
Returns6/25
Balance Sheet4/25
Efficiency9/25
Growth4/25
Weak
Quality radar
28Prof.9/25Ret.6/25Eff.9/25B.Sht4/25Growth4/25

Consensus fair value

¥2,172.22
Above FV
▼ -63.8% against the close used
Model range ¥559.42 – ¥2,769.40
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¥559.42Fair value¥2,172.22Bull¥2,769.40
FairClose
52-week traded range
52W low ¥3,712.0052W high ¥7,043.00

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

Valuation summary

Trading above the consensus fair value

OMRON Corporation closed at ¥6,003.00, 176.4% above the consensus fair value of ¥2,172.22 drawn from 8 valuation models.

Financial DNA score 28/100 — Weak. P/E of 43.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,066.33
-65.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4%, r=10%, tg=3%, n=10yr
Graham Number
¥2,047.79
-65.9%
√(22.5 × EPS × BVPS)
EPS=138.47, BVPS=1345.96 · outside Graham range (P/E 43.4, P/B 4.5) — asset-light, treat as a rough floor
P/E Fair Value
¥2,769.40
-53.9%
EPS × 20x (sector P/E)
EPS=138.47, Sector P/E=20x
Peter Lynch (PEG)
¥559.42
-90.7%
EPS × Growth% (PEG = 1 is fair)
EPS=138.47, g=4%
Dividend Discount (DDM)
¥1,812.88
-69.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=103.85, r=10%, g=4%
Book Value (P/B)
¥1,440.81
-76.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1345.96, ROE=10.4%, g=4%, r=10%
Reverse DCF
¥6,003.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.6% | Historical: 4%
Margin of Safety
¥1,720.88
-71.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2294.51, 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.