Obara Group Incorporated

6877 TSE Technology Electric Appliances
TSE Standard
¥5,290.00
-2.04%
Delayed · cached 15 min

Fair value analysis

6877
Obara Group Incorporated
TechnologyElectric Appliances
¥5,290.00
Close used for this calculation
¥4,784.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability13/25
Returns11/25
Balance Sheet21/25
Efficiency23/25
Growth4/25
Strong
Quality radar
68Prof.13/25Ret.11/25Eff.23/25B.Sht21/25Growth4/25

Consensus fair value

¥4,784.25
Near FV
▼ -9.6% against the close used
Model range ¥1,300.19 – ¥8,498.00
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¥1,300.19Fair value¥4,784.25Bull¥8,498.00
FairClose
52-week traded range
52W low ¥3,715.0052W high ¥6,680.00

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

Valuation summary

Trading above the consensus fair value

Obara Group Incorporated closed at ¥5,290.00, 10.6% above the consensus fair value of ¥4,784.25 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 12.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,436.41
-72.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.1%, r=10%, tg=3%, n=10yr
Graham Number
¥6,811.60
+28.8%
√(22.5 × EPS × BVPS)
EPS=424.9, BVPS=4853.21
P/E Fair Value
¥8,498.00
+60.6%
EPS × 20x (sector P/E)
EPS=424.9, Sector P/E=20x
Peter Lynch (PEG)
¥1,300.19
-75.4%
EPS × Growth% (PEG = 1 is fair)
EPS=424.9, g=3.1%
EV/EBITDA
¥7,008.81
+32.5%
(EBITDA × 11.5x − Net Debt) ÷ Shares
EBITDA=9.7B
Dividend Discount (DDM)
¥2,231.03
-57.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=150.24, r=10%, g=3.1%
Book Value (P/B)
¥4,223.83
-20.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4853.21, ROE=9.1%, g=3.1%, r=10%
Reverse DCF
¥5,290.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.7% | Historical: 3.1%
Margin of Safety
¥4,186.50
-20.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5582, 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.