Oisix ra daichi Inc (OISXF) fair value: what the stock is really worth
As of Sep 18, 2026: fair value of Oisix ra daichi Inc $13.86, price $7.47, upside +85.5%, quality 54 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Oisix ra daichi Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range $7.26 – $40.97 · fair‑value band $6.10 – $18.46 · the $7.47 price screens below the $13.86 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow Oisix ra daichi in your weekly email
Every Wednesday you see whether Oisix ra daichi is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Oisix ra daichi Inc. engages in the online and catalogue sale of organic vegetables, agricultural products, additive free processed foods, and other food products and ingredients to general consumers in Japan.
Show more
Oisix ra daichi Inc. engages in the online and catalogue sale of organic vegetables, agricultural products, additive free processed foods, and other food products and ingredients to general consumers in Japan. The company provides food products through Oisix stores; Oisix order services that enables consumers to order hard to find seasonal products; Oitoku, a regular delivery services that provides customers with pre-registered products at discounted prices; Daichi wo mamorukai, a household delivery services for organic agricultural products; and Tavelty for seasonal vegetable novelty packs. In addition, it offers advertising services; solutions support to companies for repeat sales; website user interface/user experience enhancement; temperature-controlled food distribution; new online customer acquisitions; and know-how on omni-channel retailing. The company was formerly known as Oisix.daichi Inc., and changed its name to Oisix ra daichi Inc. in July 2018. The company was incorporated in 1997 and is headquartered in Tokyo, Japan.
Stock analysis
Oisix ra daichi Inc (OISXF) currently trades at $7.47, while our model-based Fair Value estimate is $13.86, implying the stock looks roughly 46.1% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of $28.90 per share, and 17 of the 23 models we run sit above the $7.47 price.
Bear case: the Growth DCF group reads lowest at $1.77, and 6 of the 23 models stay below the price. Evidence for this calculation is medium.
Scenario range: $6.10 (bear) to $18.46 (bull), the price of $7.47 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 54/100 (solid quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Oisix ra daichi Inc reported revenue of ¥256B in FY2025 versus ¥100B in FY2021, a compound +26.5%/yr. Reported net income was ¥3.6B in FY2025, compounding −7.8%/yr from FY2021.
Key figures
Market cap $259M · P/E ratio 17.4 · P/S ratio 0.25 · EPS (TTM) $0.4300 · Net margin 1.4% · Return on equity 13.4% · Return on assets (EBIT) 8.2% · Operating margin 2.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).
What moves the price
The share trades at its 52-week high and 3% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at 86%, OISXF screens cheaper than that median.
Fair Value models
Bear $6.10Fair Value $13.86Bull $18.46
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+72.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+31.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+29.2%
Start year 2020 (pandemic)
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in JPY ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in JPY: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+5.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.4%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.4% → 3%
Growth Forecast
A lot of optimism in the price
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
more than +80 %
Yearly growth needed for the next five years to justify today's price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Internet Retail · 108 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside+86% · Top 25%
Profitability
Return on equity (TTM)13% · Above median
Return on assets4% · Above median
Net margin (TTM)2% · Above median
Operating margin (TTM)3% · Above median
Growth and dividend
Revenue growth−9% · Bottom 25%
Dividend yield (TTM)0.0% · Bottom 25%
Balance sheet
Debt / equity0.54× · Highest 25%
Valuation Multiplesvs Internet Retail median · lower = cheaper
P/E (TTM)17.4× · Cheaper than median
P/B1.04× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
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). "Oisix ra daichi Inc Fair Value". https://www.fairvalue-calculator.com/stock/OISXF
Frequently asked questions
Is Oisix ra daichi Inc (OISXF) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of $13.86 versus the last price from Sep 18, 2026 of $7.47, about +86% upside (undervalued).
What is the fair value of OISXF?
Our model-based fair value for Oisix ra daichi Inc is $13.86 (as of Sep 23, 2026), built from audited fundamentals. Last price (from Sep 18, 2026): $7.47.
What is the quality score of OISXF?
Oisix ra daichi Inc has a Quality Score of 54/100. 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 price target for Oisix ra daichi Inc (OISXF)?
Our model-based price target is the fair value of $13.86 (as of Sep 23, 2026) from 23 valuation models. Cautious scenario $6.10, optimistic scenario $18.46. It is a calculation from audited fundamentals, not an analyst target.
What is the Oisix ra daichi Inc stock forecast for 2026?
Our models put fair value at $13.86, about +86% upside versus the last price from Sep 18, 2026 of $7.47 (undervalued). Cautious scenario $6.10, optimistic scenario $18.46. The calculation is refreshed regularly with new filings.
What is the revenue of Oisix ra daichi Inc (OISXF)?
Oisix ra daichi Inc reported trailing-twelve-month revenue of about ¥251B (latest available figure, as of Sep 23, 2026).
What growth is priced into Oisix ra daichi Inc (OISXF)?
For today's price to be fair in a discounted-cash-flow model, Oisix ra daichi Inc would have to grow free cash flow by more than 80 % per year for five years (discount rate 12.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +29.2 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of OISXF use?
Our models discount Oisix ra daichi Inc at 12.9 %: a base by market capitalisation (micro), damped by beta 1.05, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Oisix ra daichi Inc that is more than 80 % per year a year over ten years, using the same discount rate (12.9 %) and the same formula as our fair value.
How much growth has Oisix ra daichi Inc (OISXF) delivered so far?
Over the past 5 years revenue at Oisix ra daichi Inc grew +29.2 % a year. The price currently implies more than 80 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Oisix ra daichi Inc (OISXF) growing?
The median revenue growth in the sector is +5.9 % a year. That is the yardstick for the growth priced into Oisix ra daichi Inc (more than 80 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Oisix ra daichi Inc (OISXF)?
The free-cash-flow yield on the price is 0.22 %: that much free cash flow Oisix ra daichi Inc produces per unit of market value. When it exceeds the discount rate of our models (12.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Oisix ra daichi Inc (OISXF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Oisix ra daichi Inc it is $13.86 per share (as of Sep 23, 2026), against a price of $7.47. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Oisix ra daichi Inc stock overvalued or undervalued in 2026?
As of Sep 23, 2026, OISXF trades below its calculated fair value: price $7.47, fair value $13.86, a gap of about +86% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of OISXF?
No. The price is what the market pays today ($7.47); the fair value is what the company's own numbers justify ($13.86). For Oisix ra daichi Inc the two are $6.39 per share apart. That gap is exactly why we show both numbers side by side.
How much is Oisix ra daichi Inc worth?
The market values Oisix ra daichi Inc at about $259M (market capitalisation, as of Sep 23, 2026). Per share that is $7.47; our models calculate a fair value of $13.86 per share.
What do the bullish and bearish scenarios say about OISXF?
Our models span a range for Oisix ra daichi Inc: cautious scenario $6.10, base $13.86, optimistic $18.46 per share (as of Sep 23, 2026, price $7.47). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of OISXF?
Oisix ra daichi Inc trades at a price-to-earnings ratio of 17.4 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $13.86 is built from several models across several years. Other multiples: P/B 1.0, P/S 0.2, EV/EBITDA 3.4.
How solid is the balance sheet of Oisix ra daichi Inc (OISXF)?
Balance-sheet figures for Oisix ra daichi Inc (as of Sep 23, 2026): return on equity 13.4%, debt of 0.54 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is OISXF from its 52-week high?
Oisix ra daichi Inc trades at $7.47, at its 52-week high of $7.47 and 3% above the low of $7.26 (as of Sep 18, 2026). Distance from the high says nothing about value: that is what the fair value of $13.86 is for.
Which stocks are comparable to Oisix ra daichi Inc?
From the same area (Consumer Cyclical) we also value Amazon.com, Inc, Alibaba Group, MercadoLibre, Inc, DoorDash, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Oisix ra daichi Inc stock attractive at the current price?
The data as of Sep 23, 2026: price $7.47, calculated fair value $13.86 (+86%), Quality Score 54/100, from 23 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of OISXF calculated?
We run Oisix ra daichi Inc through 23 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $13.86, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.0 % above its aggregate fair value. Oisix ra daichi Inc currently trades 86 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Oisix ra daichi Inc (OISXF)?
The latest price we hold is from Sep 18, 2026 and stands at $7.47. Our model-based fair value is $13.86, about +86% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Oisix ra daichi Inc right now?
The model range is unusually wide ($6.10 to $18.46). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Oisix ra daichi Inc
How large is the market capitalisation of Oisix ra daichi Inc (OISXF)?
The market capitalisation of Oisix ra daichi Inc is $259M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Oisix ra daichi Inc (OISXF)?
The price-to-sales ratio of Oisix ra daichi Inc is 0.25 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Oisix ra daichi Inc (OISXF)?
Earnings per share at Oisix ra daichi Inc are $0.4300 (price ÷ EPS = P/E 17.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Oisix ra daichi Inc (OISXF)?
The net margin of Oisix ra daichi Inc is 1.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Oisix ra daichi Inc (OISXF)?
The return on equity (ROE) of Oisix ra daichi Inc is 13.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Oisix ra daichi Inc (OISXF)?
On an EBIT basis the return on assets of Oisix ra daichi Inc is 8.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Oisix ra daichi Inc (OISXF)?
The operating margin of Oisix ra daichi Inc is 2.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Oisix ra daichi Inc (OISXF)?
Revenue at Oisix ra daichi Inc is growing −9.0% versus a year earlier (3y avg +31.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Oisix ra daichi Inc (OISXF)?
Earnings per share at Oisix ra daichi Inc are growing +54.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Oisix ra daichi Inc (OISXF) carry?
The net debt of Oisix ra daichi Inc is ¥14.2B (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Oisix ra daichi Inc in the live analysis
One click puts Oisix ra daichi Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Sep 23, 2026