ODAWARA AUTO-MACHINE MFG.CO.,LTD.

7314 TSE Automobiles Transportation Equipment
TSE Standard
¥1,320.00
-0.23%
Delayed · cached 15 min

Fair value analysis

7314
ODAWARA AUTO-MACHINE MFG.CO.,LTD.
AutomobilesTransportation Equipment
¥1,320.00
Close used for this calculation
¥540.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
33/100
Profitability6/25
Returns1/25
Balance Sheet15/25
Efficiency11/25
Growth6/25
Weak
Quality radar
33Prof.6/25Ret.1/25Eff.11/25B.Sht15/25Growth6/25

Consensus fair value

¥540.26
Above FV
▼ -59.1% against the close used
Model range ¥30.31 – ¥939.44
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¥30.31Fair value¥540.26Bull¥939.44
FairClose
52-week traded range
52W low ¥1,130.0052W high ¥1,500.00

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

Valuation summary

Trading above the consensus fair value

ODAWARA AUTO-MACHINE MFG.CO.,LTD. closed at ¥1,320.00, 144.3% above the consensus fair value of ¥540.26 drawn from 9 valuation models.

Financial DNA score 33/100 — Weak. P/E of 43.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥568.09
-57.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥939.44
-28.8%
√(22.5 × EPS × BVPS)
EPS=30.31, BVPS=1294.12 · outside Graham range (P/E 43.6, P/B 1) — asset-light, treat as a rough floor
P/E Fair Value
¥606.20
-54.1%
EPS × 20x (sector P/E)
EPS=30.31, Sector P/E=20x
Peter Lynch (PEG)
¥30.31
-97.7%
EPS × Growth% (PEG = 1 is fair)
EPS=30.31, g=1%
EV/EBITDA
¥357.66
-72.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=244.71M
Dividend Discount (DDM)
¥509.95
-61.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40, r=10%, g=2%
Book Value (P/B)
¥297.65
-77.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1294.12, ROE=2.3%, g=3%, r=10%
Reverse DCF
¥1,320.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.6% | Historical: -1%
Margin of Safety
¥528.43
-60.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=704.58, 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.