T · 6136.T
OSG Corporation
- Sector
- Industrials · Manufacturing - Tools & Accessories
- Headquarters
- Toyokawa 442-8543
- Website
- osg.co.jp
Price · as of 2025-11-30
$3,395.00
Market cap 240.29B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $3,064.20 | -9.74% |
| Intrinsic Value(DCF) | $1,104.80 | -67.46% |
| Graham-Dodd Method(GD) | $2,085.79 | -38.56% |
| Graham Formula(GF) | $1,926.00 | -43.27% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $859.31 | $777.28 | $135.07 | $720.59 | $1,480.69 |
| 2012 | $892.77 | $1,162.06 | $2,380.38 | $722.24 | $884.32 |
| 2013 | $1,368.37 | $1,381.18 | $32.34 | $949.33 | $1,189.37 |
| 2014 | $1,705.58 | $1,831.54 | $1,372.18 | $977.93 | $2,304.18 |
| 2015 | $1,338.89 | $1,955.45 | $1,929.20 | $1,043.29 | $2,432.78 |
| 2016 | $1,893.41 | $2,041.78 | $0.00 | $894.59 | $306.75 |
| 2017 | $1,972.67 | $2,221.78 | $0.00 | $1,275.25 | $3,278.35 |
| 2018 | $1,808.58 | $2,115.16 | $0.00 | $1,297.16 | $2,547.49 |
| 2019 | $1,546.68 | $2,018.69 | $0.00 | $1,261.52 | $683.24 |
| 2020 | $1,667.93 | $1,691.02 | $110.38 | $1,044.72 | $0.00 |
| 2021 | $1,753.71 | $1,926.43 | $81.23 | $1,614.34 | $3,156.37 |
| 2022 | $1,742.28 | $2,203.09 | $69.24 | $1,842.23 | $3,527.64 |
| 2023 | $1,934.60 | $2,478.57 | $0.00 | $1,628.79 | $1,727.78 |
| 2024 | $1,613.98 | $2,495.84 | $0.00 | $1,605.80 | $1,951.71 |
| 2025 | $2,762.00 | $3,064.20 | $0.00 | $2,085.78 | $1,925.99 |
AI valuation
Our deep-learning model estimates OSG Corporation's (6136.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $3,064.20
- Current price
- $3,395.00
- AI upside
- -9.74%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1,104.80
-67.46% upside
Graham-Dodd
$2,085.79
-38.56% upside
Graham Formula
$1,926.00
-43.27% upside
About OSG Corporation
OSG Corporation, together with its subsidiaries, manufactures and sells cutting tools in Japan, the Americas, Europe and Africa, and Asia. The company's products include taps, drills, end mills, indexable tools, thread mills, rolling dies, gauges, machine tools, machine parts, and tooling systems, as well as reconditioning services to worn tools. It also offers special products and accessories, such as tap holders, holder/arbor related products, circular saws/bandsaws, diameter correction tools, tool storage cabinets, parts/accessories, LHSTIX/bits, and coating rods. In addition, the company imports and sells tools. The company's products are used in automotive, die/mold, aerospace, energy, and heavy industry applications. OSG Corporation was incorporated in 1938 and is headquartered in Toyokawa, Japan.
- CEO
- Norio Ishikawa
- Employees
- 7.67K
- Beta
- 0.68
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,104.80 ÷ $3,395.00) − 1 = -67.46% (DCF, example).