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.