OPTIMUS GROUP COMPANY LIMITED

9268 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥393.00
+1.29%
Delayed · cached 15 min

Fair value analysis

9268
OPTIMUS GROUP COMPANY LIMITED
Consumer DiscretionaryWholesale Trade
¥393.00
Close used for this calculation
¥590.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability6/25
Returns15/25
Balance Sheet10/25
Efficiency23/25
Growth14/25
Good
Quality radar
54Prof.6/25Ret.15/25Eff.23/25B.Sht10/25Growth14/25

Consensus fair value

¥590.25
Below FV
▲ +50.2% against the close used
Model range ¥36.16 – ¥1,831.20
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¥36.16Fair value¥590.25Bull¥1,831.20
FairClose
52-week traded range
52W low ¥320.0052W high ¥496.00

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

Valuation summary

Trading below the consensus fair value

OPTIMUS GROUP COMPANY LIMITED closed at ¥393.00, 33.4% below the consensus fair value of ¥590.25 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. P/E of 10.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥677.73
+72.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥571.20
+45.3%
√(22.5 × EPS × BVPS)
EPS=36.16, BVPS=401.02
P/E Fair Value
¥723.20
+84.0%
EPS × 20x (sector P/E)
EPS=36.16, Sector P/E=20x
Peter Lynch (PEG)
¥36.16
-90.8%
EPS × Growth% (PEG = 1 is fair)
EPS=36.16, g=1%
EV/EBITDA
¥1,831.20
+366.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=17.5B
Dividend Discount (DDM)
¥229.49
-41.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=18, r=10%, g=2%
Book Value (P/B)
¥252.07
-35.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=401.02, ROE=7.4%, g=3%, r=10%
Reverse DCF
¥393.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.2% | Historical: -1%
Margin of Safety
¥493.03
+25.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=657.38, 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.