Odakyu Electric Railway Co.,Ltd.

9007 TSE Industrials Land Transportation
TSE Prime
¥1,805.50
+0.53%
Delayed · cached 15 min

Fair value analysis

9007
Odakyu Electric Railway Co.,Ltd.
IndustrialsLand Transportation
¥1,805.50
Close used for this calculation
¥2,284.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability25/25
Returns12/25
Balance Sheet0/25
Efficiency18/25
Growth25/25
Good
Quality radar
55Prof.25/25Ret.12/25Eff.18/25B.Sht0/25Growth25/25

Consensus fair value

¥2,284.82
Below FV
▲ +26.5% against the close used
Model range ¥587.15 – ¥3,247.50
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¥587.15Fair value¥2,284.82Bull¥3,247.50
FairClose
52-week traded range
52W low ¥1,546.0052W high ¥1,855.00

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

Valuation summary

Trading below the consensus fair value

Odakyu Electric Railway Co.,Ltd. closed at ¥1,805.50, 21.0% below the consensus fair value of ¥2,284.82 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 16.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,148.66
+19.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,890.83
+4.7%
√(22.5 × EPS × BVPS)
EPS=108.25, BVPS=1467.89
P/E Fair Value
¥2,165.00
+19.9%
EPS × 20x (sector P/E)
EPS=108.25, Sector P/E=20x
Peter Lynch (PEG)
¥3,247.50
+79.9%
EPS × Growth% (PEG = 1 is fair)
EPS=108.25, g=30%
EV/EBITDA
¥3,139.98
+73.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=97.01B
Dividend Discount (DDM)
¥2,973.66
+64.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=55.07, r=10%, g=8%
Book Value (P/B)
¥587.15
-67.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1467.89, ROE=7.6%, g=6%, r=10%
Reverse DCF
¥1,805.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.7% | Historical: 32.5%
Margin of Safety
¥1,551.12
-14.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2068.16, 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.