Okinawa Financial Group,Inc.

7350 TSE Financials Banks
TSE Prime
¥7,750.00
-0.64%
Delayed · cached 15 min

Fair value analysis

7350
Okinawa Financial Group,Inc.
FinancialsBanks
¥7,750.00
Close used for this calculation
¥9,557.73Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Profitability17/25
Returns6/25
Balance Sheet3/25
Efficiency18/25
Growth23/25
Average
Quality radar
44Prof.17/25Ret.6/25Eff.18/25B.Sht3/25Growth23/25

Consensus fair value

¥9,557.73
Below FV
▲ +23.3% against the close used
Model range ¥2,184.44 – ¥11,915.56
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¥2,184.44Fair value¥9,557.73Bull¥11,915.56
FairClose
52-week traded range
52W low ¥3,590.0052W high ¥8,120.00

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

Valuation summary

Trading below the consensus fair value

Okinawa Financial Group,Inc. closed at ¥7,750.00, 18.9% below the consensus fair value of ¥9,557.73 drawn from 8 valuation models.

Financial DNA score 44/100 — Average. P/E of 14.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥10,502.31
+35.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥9,510.76
+22.7%
√(22.5 × EPS × BVPS)
EPS=529.11, BVPS=7598.04
P/E Fair Value
¥10,582.20
+36.5%
EPS × 20x (sector P/E)
EPS=529.11, Sector P/E=20x
Peter Lynch (PEG)
¥11,915.56
+53.7%
EPS × Growth% (PEG = 1 is fair)
EPS=529.11, g=22.5%
Dividend Discount (DDM)
¥9,165.15
+18.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=169.73, r=10%, g=8%
Book Value (P/B)
¥2,184.44
-71.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7598.04, ROE=7.2%, g=6%, r=10%
Reverse DCF
¥7,750.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.9% | Historical: 22.5%
Margin of Safety
¥7,648.82
-1.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10198.42, 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.