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¥314.20Fair value¥1,051.97Bull¥1,701.41
FairClose
52-week traded range
52W low ¥1,018.5052W high ¥1,284.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
OHASHI TECHNICA INC. closed at ¥1,138.00, 8.2% above the consensus fair value of ¥1,051.97 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 14.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥455.82
-59.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,701.41
+49.5%
√(22.5 × EPS × BVPS)
EPS=81.4, BVPS=1580.56
P/E Fair Value
¥1,628.00
+43.1%
EPS × 20x (sector P/E)
EPS=81.4, Sector P/E=20x
Peter Lynch (PEG)
¥314.20
-72.4%
EPS × Growth% (PEG = 1 is fair)
EPS=81.4, g=3.9%
EV/EBITDA
¥1,604.84
+41.0%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=3.45B
Dividend Discount (DDM)
¥939.38
-17.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=55.53, r=10%, g=3.9%
Book Value (P/B)
¥344.94
-69.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1580.56, ROE=5.2%, g=3.9%, r=10%
Reverse DCF
¥1,138.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 3.9%
Margin of Safety
¥946.31
-16.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1261.74, 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.