O-WELL CORPORATION

7670 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,214.00
-1.14%
Delayed · cached 15 min

Fair value analysis

7670
O-WELL CORPORATION
Consumer DiscretionaryWholesale Trade
¥1,214.00
Close used for this calculation
¥3,022.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability17/25
Returns11/25
Balance Sheet13/25
Efficiency25/25
Growth25/25
Strong
Quality radar
66Prof.17/25Ret.11/25Eff.25/25B.Sht13/25Growth25/25

Consensus fair value

¥3,022.89
Below FV
▲ +149.0% against the close used
Model range ¥1,236.48 – ¥5,365.50
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¥1,236.48Fair value¥3,022.89Bull¥5,365.50
FairClose
52-week traded range
52W low ¥945.0052W high ¥1,286.00

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

Valuation summary

Trading below the consensus fair value

O-WELL CORPORATION closed at ¥1,214.00, 59.8% below the consensus fair value of ¥3,022.89 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 6.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,550.00
+192.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,007.79
+147.8%
√(22.5 × EPS × BVPS)
EPS=178.85, BVPS=2248.15
P/E Fair Value
¥3,577.00
+194.6%
EPS × 20x (sector P/E)
EPS=178.85, Sector P/E=20x
Peter Lynch (PEG)
¥5,365.50
+342.0%
EPS × Growth% (PEG = 1 is fair)
EPS=178.85, g=30%
EV/EBITDA
¥2,556.32
+110.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.59B
Dividend Discount (DDM)
¥2,432.13
+100.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=45.04, r=10%, g=8%
Book Value (P/B)
¥1,236.48
+1.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2248.15, ROE=8.2%, g=6%, r=10%
Reverse DCF
¥1,214.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.9% | Historical: 62%
Margin of Safety
¥2,533.70
+108.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3378.26, 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.