OHSHO FOOD SERVICE CORP.

9936 TSE Consumer Discretionary Retail Trade
TSE Prime
¥2,927.00
-0.54%
Delayed · cached 15 min

Fair value analysis

9936
OHSHO FOOD SERVICE CORP.
Consumer DiscretionaryRetail Trade
¥2,927.00
Close used for this calculation
¥2,218.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability8/25
Returns10/25
Balance Sheet19/25
Efficiency11/25
Growth4/25
Average
Quality radar
48Prof.8/25Ret.10/25Eff.11/25B.Sht19/25Growth4/25

Consensus fair value

¥2,218.39
Above FV
▼ -24.2% against the close used
Model range ¥567.59 – ¥2,816.80
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¥567.59Fair value¥2,218.39Bull¥2,816.80
FairClose
52-week traded range
52W low ¥2,600.0052W high ¥3,920.00

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

Valuation summary

Trading above the consensus fair value

OHSHO FOOD SERVICE CORP. closed at ¥2,927.00, 31.9% above the consensus fair value of ¥2,218.39 drawn from 9 valuation models.

Financial DNA score 48/100 — Average. P/E of 20.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,244.98
-23.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,982.48
-32.3%
√(22.5 × EPS × BVPS)
EPS=140.84, BVPS=1240.25 · outside Graham range (P/E 20.8, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥2,816.80
-3.8%
EPS × 20x (sector P/E)
EPS=140.84, Sector P/E=20x
Peter Lynch (PEG)
¥567.59
-80.6%
EPS × Growth% (PEG = 1 is fair)
EPS=140.84, g=4%
EV/EBITDA
¥2,559.25
-12.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=13.67B
Dividend Discount (DDM)
¥712.80
-75.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=55.91, r=10%, g=2%
Book Value (P/B)
¥1,364.28
-53.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1240.25, ROE=10.7%, g=3%, r=10%
Reverse DCF
¥2,927.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.7% | Historical: -4%
Margin of Safety
¥1,761.07
-39.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2348.09, 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.