OKINAWA CELLULAR TELEPHONE COMPANY

9436 TSE Technology Information & Communication
TSE Standard
¥4,310.00
+1.65%
Delayed · cached 15 min

Fair value analysis

9436
OKINAWA CELLULAR TELEPHONE COMPANY
Technology›Information & Communication
¥4,310.00
Close used for this calculation
¥2,401.36Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability17/25
Returns7/25
Balance Sheet23/25
Efficiency11/25
Growth6/25
Good
Quality radar
58Prof.17/25Ret.7/25Eff.11/25B.Sht23/25Growth6/25

Consensus fair value

¥2,401.36
Above FV
▼ -44.3% against the close used
Model range ¥784.12 – ¥3,434.49
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¥784.12Fair value¥2,401.36Bull¥3,434.49
FairClose
52-week traded range
52W low ¥2,531.0052W high ¥4,310.00

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

Valuation summary

Trading above the consensus fair value

OKINAWA CELLULAR TELEPHONE COMPANY closed at ¥4,310.00, 79.5% above the consensus fair value of ¥2,401.36 drawn from 9 valuation models.

Financial DNA score 58/100 — Good. P/E of 30.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,838.32
-57.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.5%, r=10%, tg=3%, n=10yr
Graham Number
¥1,853.44
-57.0%
√(22.5 × EPS × BVPS)
EPS=142.05, BVPS=1074.81 · outside Graham range (P/E 30.3, P/B 4) — asset-light, treat as a rough floor
P/E Fair Value
¥2,841.00
-34.1%
EPS × 20x (sector P/E)
EPS=142.05, Sector P/E=20x
Peter Lynch (PEG)
¥784.12
-81.8%
EPS × Growth% (PEG = 1 is fair)
EPS=142.05, g=5.5%
EV/EBITDA
¥3,434.49
-20.3%
(EBITDA × 12.8x − Net Debt) ÷ Shares
EBITDA=25.04B
Dividend Discount (DDM)
¥2,334.87
-45.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.13, r=10%, g=5.5%
Book Value (P/B)
¥1,914.51
-55.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1074.81, ROE=13.5%, g=5.5%, r=10%
Reverse DCF
¥4,310.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.8% | Historical: 5.5%
Margin of Safety
¥1,633.19
-62.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2177.59, 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.