ONOKEN CO.,LTD.
TSE Prime
¥1,412.00
+0.36%
Delayed · cached 15 min
Fair value analysis
7414
ONOKEN CO.,LTD.
¥1,412.00
Close used for this calculation
¥2,033.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
28/100
Quality radar
Consensus fair value
¥2,033.24
Below FV▲ +44.0% against the close used
Model range ¥880.35 – ¥2,598.38
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¥880.35Fair value¥2,033.24Bull¥2,598.38
FairClose
52-week traded range
52W low ¥1,301.0052W high ¥1,495.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ONOKEN CO.,LTD. closed at ¥1,412.00, 30.6% below the consensus fair value of ¥2,033.24 drawn from 3 valuation models.
Financial DNA score 28/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,598.38
+84.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥1,590.17
+12.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.65B
Dividend Discount (DDM)
¥880.35
-37.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.05, r=10%, g=2%
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.