OM2Network Co.,Ltd.
TSE Standard
¥1,553.00
+0.06%
Delayed · cached 15 min
Fair value analysis
7614
OM2Network Co.,Ltd.
¥1,553.00
Close used for this calculation
¥2,506.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Quality radar
Consensus fair value
¥2,506.08
Below FV▲ +61.4% against the close used
Model range ¥141.81 – ¥3,159.71
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¥141.81Fair value¥2,506.08Bull¥3,159.71
FairClose
52-week traded range
52W low ¥1,484.0052W high ¥2,048.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
OM2Network Co.,Ltd. closed at ¥1,553.00, 38.0% below the consensus fair value of ¥2,506.08 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 11.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,159.71
+103.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,948.44
+89.9%
√(22.5 × EPS × BVPS)
EPS=141.81, BVPS=2724.56
P/E Fair Value
¥2,836.20
+82.6%
EPS × 20x (sector P/E)
EPS=141.81, Sector P/E=20x
Peter Lynch (PEG)
¥141.81
-90.9%
EPS × Growth% (PEG = 1 is fair)
EPS=141.81, g=1%
EV/EBITDA
¥2,392.16
+54.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.66B
Dividend Discount (DDM)
¥459.38
-70.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=36.03, r=10%, g=2%
Book Value (P/B)
¥895.21
-42.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2724.56, ROE=5.3%, g=3%, r=10%
Reverse DCF
¥1,553.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.1% | Historical: -1%
Margin of Safety
¥2,236.09
+44.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2981.45, 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.