MAMIYA-OP CO.,LTD

7991 TSE Industrials Machinery
TSE Standard
¥1,068.00
-1.11%
Delayed · cached 15 min

Fair value analysis

7991
MAMIYA-OP CO.,LTD
IndustrialsMachinery
¥1,068.00
Close used for this calculation
¥2,960.51Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability19/25
Returns15/25
Balance Sheet10/25
Efficiency25/25
Growth25/25
Strong
Quality radar
69Prof.19/25Ret.15/25Eff.25/25B.Sht10/25Growth25/25

Consensus fair value

¥2,960.51
Below FV
▲ +177.2% against the close used
Model range ¥445.00 – ¥4,674.47
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¥445.00Fair value¥2,960.51Bull¥4,674.47
FairClose
52-week traded range
52W low ¥1,015.0052W high ¥1,958.00

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

Valuation summary

Trading below the consensus fair value

MAMIYA-OP CO.,LTD closed at ¥1,068.00, 63.9% below the consensus fair value of ¥2,960.51 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 6.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,291.36
+208.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,080.14
+188.4%
√(22.5 × EPS × BVPS)
EPS=165.82, BVPS=2542.86
P/E Fair Value
¥3,316.40
+210.5%
EPS × 20x (sector P/E)
EPS=165.82, Sector P/E=20x
Peter Lynch (PEG)
¥4,674.47
+337.7%
EPS × Growth% (PEG = 1 is fair)
EPS=165.82, g=28.2%
EV/EBITDA
¥3,211.23
+200.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.22B
Dividend Discount (DDM)
¥2,699.05
+152.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.98, r=10%, g=8%
Book Value (P/B)
¥445.00
-58.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2542.86, ROE=6.7%, g=6%, r=10%
Reverse DCF
¥1,068.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.6% | Historical: 28.2%
Margin of Safety
¥2,421.98
+126.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3229.3, 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.