OKAMURA CORPORATION

7994 TSE Consumer Discretionary Other Products
TSE Prime
¥2,314.00
-0.81%
Delayed · cached 15 min

Fair value analysis

7994
OKAMURA CORPORATION
Consumer DiscretionaryOther Products
¥2,314.00
Close used for this calculation
¥4,160.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability15/25
Returns16/25
Balance Sheet21/25
Efficiency25/25
Growth19/25
Strong
Quality radar
77Prof.15/25Ret.16/25Eff.25/25B.Sht21/25Growth19/25

Consensus fair value

¥4,160.68
Below FV
▲ +79.8% against the close used
Model range ¥2,505.34 – ¥5,610.52
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¥2,505.34Fair value¥4,160.68Bull¥5,610.52
FairClose
52-week traded range
52W low ¥2,157.0052W high ¥2,761.00

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

Valuation summary

Trading below the consensus fair value

OKAMURA CORPORATION closed at ¥2,314.00, 44.4% below the consensus fair value of ¥4,160.68 drawn from 9 valuation models.

Financial DNA score 77/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,040.38
+74.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,394.47
+46.7%
√(22.5 × EPS × BVPS)
EPS=236.8, BVPS=2162.62
P/E Fair Value
¥4,736.00
+104.7%
EPS × 20x (sector P/E)
EPS=236.8, Sector P/E=20x
Peter Lynch (PEG)
¥2,505.34
+8.3%
EPS × Growth% (PEG = 1 is fair)
EPS=236.8, g=10.6%
EV/EBITDA
¥4,858.43
+110.0%
(EBITDA × 15.3x − Net Debt) ÷ Shares
EBITDA=31.97B
Dividend Discount (DDM)
¥5,610.52
+142.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=103.9, r=10%, g=8%
Book Value (P/B)
¥2,973.60
+28.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2162.62, ROE=11.5%, g=6%, r=10%
Reverse DCF
¥2,314.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: 10.6%
Margin of Safety
¥3,042.71
+31.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4056.95, 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.