OYO Corporation

9755 TSE Industrials Services
TSE Prime
¥2,801.00
-0.60%
Delayed · cached 15 min

Fair value analysis

9755
OYO Corporation
IndustrialsServices
¥2,801.00
Close used for this calculation
¥3,631.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability15/25
Returns8/25
Balance Sheet18/25
Efficiency20/25
Growth19/25
Good
Quality radar
61Prof.15/25Ret.8/25Eff.20/25B.Sht18/25Growth19/25

Consensus fair value

¥3,631.06
Below FV
▲ +29.6% against the close used
Model range ¥1,912.88 – ¥5,944.28
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¥1,912.88Fair value¥3,631.06Bull¥5,944.28
FairClose
52-week traded range
52W low ¥2,620.0052W high ¥3,155.00

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

Valuation summary

Trading below the consensus fair value

OYO Corporation closed at ¥2,801.00, 22.9% below the consensus fair value of ¥3,631.06 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 14.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,755.63
+34.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,813.40
+36.1%
√(22.5 × EPS × BVPS)
EPS=189.21, BVPS=3415.85
P/E Fair Value
¥3,784.20
+35.1%
EPS × 20x (sector P/E)
EPS=189.21, Sector P/E=20x
Peter Lynch (PEG)
¥2,056.71
-26.6%
EPS × Growth% (PEG = 1 is fair)
EPS=189.21, g=10.9%
EV/EBITDA
¥3,853.22
+37.6%
(EBITDA × 15.4x − Net Debt) ÷ Shares
EBITDA=5.9B
Dividend Discount (DDM)
¥5,944.28
+112.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=110.08, r=10%, g=8%
Book Value (P/B)
¥1,912.88
-31.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3415.85, ROE=5.6%, g=6%, r=10%
Reverse DCF
¥2,801.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.1% | Historical: 10.9%
Margin of Safety
¥2,838.31
+1.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3784.41, 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.