EN DE

Obayashi Corporation (OBYCF) Fair Value & Analysis

Industrials · US · Market cap $14.2B

OC Obayashi Corporation logo Obayashi Corporation OBYCF · US
Price$19.56
Fair Value$25.47
Upside+30.2%
Quality59/100
Watch Obayashi Corporation for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.7% net margin
Low debt · generates free cash flow
2.89% dividend yield
Ranks above peers (9/11)
Narrow moat 42/100
Evidence: High Range $17.17 – $35.68 Share as image

Fair value as of: Jul 17, 2026

From 23 valuation models · updated 24 days ago

Share price −5.1% over the past month.

A solid business, screening 30% undervalued on our models.

What matters now

  • Solid quality (59/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range ($17.17 to $35.68) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$28.19 $5.19 Fair Value $25.47 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range $5.19 – $28.19 · fair‑value band $17.17 – $35.68 · the $19.56 price screens below the $25.47 fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Obayashi Corporation (OBYCF) currently trades at $19.56, while our model-based Fair Value estimate is $25.47, implying the stock looks roughly 30.2% undervalued today. The Quality Score stands at 59/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Obayashi Corporation generated revenue of $2.6T at a net margin of 6.7%. Revenue declined 4.3% year over year. It earns a return on equity of 14.1%. The balance sheet holds a net cash position of $74.9B. Fundamentals as of Jul 17, 2026

Our scenario range runs from $17.17 (bear case) to $35.68 (bull case); at $19.56, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 33% below its 52-week high and 45% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at 30%, OBYCF screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $15.44 $20.95 $28.48 80
Rev-Margin DCF $16.95 $25.56 $34.77 74
ROIC Compounder $13.37 $16.01 $19.08 72
All 23 models by family
DCF Models
FCF DCF $15.05 $20.98 $29.46 38
Owner Earnings $10.57 $14.51 $20.13 31
5Y Revenue Exit $16.95 $25.47 $36.01 39
5Y EBITDA Exit $18.89 $28.92 $40.15 41
5Y P/E Exit $21.54 $33.64 $45.73 38
10Y Revenue Exit $15.62 $23.09 $32.43 36
10Y EBITDA Exit $17.33 $25.43 $35.45 37
10Y P/E Exit $18.98 $28.62 $39.52 35
Earnings-Based
Graham-Dodd $11.59 $27.33 $35.18 54
PEG = 1.0 $4.71 $6.73 $8.75 46
EPV $13.22 $15.14 $16.82 59
Multiples
P/E Multiple $26.84 $35.79 $44.73 63
P/S Multiple $21.73 $28.97 $36.21 58
P/B Multiple $21.73 $28.97 $36.21 55
EV/EBIT $26.08 $34.19 $42.30 53
EV/EBITDA $23.82 $31.19 $38.55 54
EV/Revenue $19.11 $26.55 $34.00 43
Asset-Based
NCAV (Graham) $6.17 $8.27 $12.34 50
Growth DCF
Growth DCF $15.44 $20.95 $28.48 80
Rev-Margin DCF $16.95 $25.56 $34.77 74
Economic Profit
Residual Income $11.98 $15.08 $36.10 61
ROIC Compounder $13.37 $16.01 $19.08 72
Growth Earnings
Growth-Adj P/E $20.33 $29.05 $37.76 68

Widest divergence: Growth Earnings ($29.05) versus Asset-Based ($8.27). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $2.6T
Revenue growth (YoY) -4.3%
Net margin 6.7%
Return on equity 14.1%
Free cash flow $128B FY2026
P/E ratio 13.4
More key figures
Operating margin 6.5%
EPS (TTM) $1.55
Dividend yield 2.9%
EPS growth (YoY) +110%
Net cash $74.9B FY2026

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 57 · Market factors (momentum, volatility) 48

Profitability 43
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 41
Earnings quality: real cash, not paper profit
Fin. Strength 62
Balance sheet, leverage, solvency risk
Investment 70
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 55
Distance to the 52-week high (market factor)
Net Issuance 96
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Obayashi Corporation engages in the construction business in Japan, North America, Asia and internationally. The company constructs buildings, including offices, condominiums, commercial facilities, factories, hospitals, and schools; civil engineering projects, such as tunnels, bridges, dams, river works, urban civil engineering structures, railroads, and …

Full company description

Obayashi Corporation engages in the construction business in Japan, North America, Asia and internationally. The company constructs buildings, including offices, condominiums, commercial facilities, factories, hospitals, and schools; civil engineering projects, such as tunnels, bridges, dams, river works, urban civil engineering structures, railroads, and expressways; and engineering services for semiconductor and pharmaceutical production facilities, renewable energy facility construction, ICT for buildings, and soil and water pollution countermeasures. It is also involved in the development and leasing of real estate properties in various locations, primarily in urban areas; solar, biomass, geothermal, and wind power generation business; and PPP and agriculture business. The company was founded in 1892 and is headquartered in Tokyo, Japan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Obayashi Corporation reported revenue of $2.6T in FY2026 versus $1.9T in FY2022, a compound +7.9%/yr. Reported net income was $175B in FY2026, compounding +45.4%/yr from FY2022.

Growth Quality 70/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
$2.6T
Latest YoY
−0.7%
Avg. growth/yr (3Y)
+9.5%
Avg. growth/yr (5Y)
+8.1%
Avg. growth/yr (31Y)
+2.0%
Revenue +7.9%/yr
FY22 $1.9T
FY23 $2.0T
FY24 $2.3T
FY25 $2.6T
FY26 $2.6T
Net income +45.4%/yr
FY22 $39.1B
FY23 $77.7B
FY24 $75.1B
FY25 $146B
FY26 $175B

Watch OBYCF: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Obayashi Corporation Fair Value". https://www.fairvalue-calculator.com/stock/OBYCF

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Engineering & Construction · 837 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 59 · Above median
Fair Value upside +30% · Above median
Return on equity (TTM) 14% · Above median
Return on assets 4% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth -4% · Below median
Dividend yield (TTM) 2.9% · Above median
Debt / equity 0.20× · Higher than median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 13.4× · Cheaper than median
P/FCF 0.1× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 74 · sector 16
FUTURE 0 · sector 18
PAST 56 · sector 26
HEALTH 90 · sector 94
DIVIDEND 58 · sector 33

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare Obayashi Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Obayashi Corporation (OBYCF) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of $25.47 versus a price of $19.56, about +30% (undervalued).
What is the fair value of OBYCF?
Our model-based fair value for Obayashi Corporation is $25.47 (as of Jul 17, 2026), built from audited fundamentals. The current price is $19.56.
What is the quality score of OBYCF?
Obayashi Corporation has a Quality Score of 59/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Obayashi Corporation (OBYCF)?
Obayashi Corporation reported trailing-twelve-month revenue of about $2.6T (latest available figure, as of Jul 17, 2026).
What is the net profit margin of OBYCF?
The net profit margin of Obayashi Corporation is about 6.7%, meaning it keeps roughly 6.7% of revenue as net income. Based on the latest reported figures.
Does Obayashi Corporation pay a dividend?
Obayashi Corporation currently shows a dividend yield of about 2.89% relative to its recent price (as of Jul 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Obayashi Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.