Obayashi Corp banner

Intrinsic Value

The intrinsic value of Obayashi Corp (1802) under the Base Case is 2 866.35 JPY per share. Compared with the current market price of 2 984 JPY, the stock appears Overvalued by 4% .

The intrinsic value is calculated using the DCF method. The model assumes revenue grows about 15% in 2027, then slows: about 6% a year on average over the next five years, below its five-year pace of 8%. If revenue grew at its five-year pace of 8%, the estimate would be about ¥3,312.

Do our valuations actually work? See backtest results .

Intrinsic Value
¥2 866.35
Overvaluation 4%
Intrinsic Value
Price ¥2 984

Obayashi Corp is more expensive than usual. It was this expensive or more expensive on just 17% of days in the past 5 years.

Monitor Obayashi Corp
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value ¥2 293.08
Get notified when the price drops into your buy zone
Current Price ¥2 984
Intrinsic Value ¥2 866.35
Margin of Safety 20% ¥2 293.08
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to Obayashi Corp

Fundamental Analysis

What Obayashi Does

Construction Industrials

Obayashi Corp is one of Japan’s large general contractors. It builds offices, factories, hospitals, schools, tunnels, bridges, rail projects, and other major infrastructure. The company also does design, engineering, and project management, so it can take a job from planning through construction and handover.

Headquarters
Japan JP
Employees
17 305
IPO date
Nov 1, 1960
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
Obayashi Corp

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one Obayashi Corp stock?

The intrinsic value for Obayashi Corp (1802) under the Base Case is 2 866.35 JPY.

Is Obayashi Corp stock undervalued or overvalued?

Compared with the current market price of 2 984 JPY, the stock appears Overvalued by 4% .

Back to Top