OHBA CO.,LTD.

9765 TSE Industrials Services
TSE Prime
¥1,172.00
+0.00%
Delayed · cached 15 min

Fair value analysis

9765
OHBA CO.,LTD.
IndustrialsServices
¥1,172.00
Close used for this calculation
¥1,879.00Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Profitability15/25
Returns14/25
Balance Sheet21/25
Efficiency22/25
Growth19/25
Strong
Quality radar
72Prof.15/25Ret.14/25Eff.22/25B.Sht21/25Growth19/25

Consensus fair value

¥1,879.00
Below FV
▲ +60.3% against the close used
Model range ¥1,061.79 – ¥2,373.30
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¥1,061.79Fair value¥1,879.00Bull¥2,373.30
FairClose
52-week traded range
52W low ¥1,051.0052W high ¥1,297.00

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

Valuation summary

Trading below the consensus fair value

OHBA CO.,LTD. closed at ¥1,172.00, 37.6% below the consensus fair value of ¥1,879.00 drawn from 9 valuation models.

Financial DNA score 72/100 — Strong. P/E of 12.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,262.82
+93.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,369.12
+16.8%
√(22.5 × EPS × BVPS)
EPS=92.41, BVPS=901.54
P/E Fair Value
¥1,848.20
+57.7%
EPS × 20x (sector P/E)
EPS=92.41, Sector P/E=20x
Peter Lynch (PEG)
¥1,061.79
-9.4%
EPS × Growth% (PEG = 1 is fair)
EPS=92.41, g=11.5%
EV/EBITDA
¥2,154.53
+83.8%
(EBITDA × 15.7x − Net Debt) ÷ Shares
EBITDA=2.17B
Dividend Discount (DDM)
¥2,373.30
+102.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=43.95, r=10%, g=8%
Book Value (P/B)
¥1,104.38
-5.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=901.54, ROE=10.9%, g=6%, r=10%
Reverse DCF
¥1,172.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1% | Historical: 11.5%
Margin of Safety
¥1,370.04
+16.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1826.71, 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.