Open Up Group (TSE:2154) Enterprise Value: 円154,595 Mil (As of Jul. 01, 2026) ***


TSE:2154 Open Up Group Inc TSE:2154
72 GF Score
Price 円1,917.00
GF Value 円1,974.84
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Open Up Group Enterprise Value?

Open Up Group TSE:2154 -0.05% 72 Enterprise Value is 円154,595 Mil as of Jul. 01, 2026. GuruFocus rates TSE:2154 with a GF Score™ of 72/100 and a GF Value™ of 円1,974.84 (Fairly Valued). The stock has 3 warning signs investors should review.

Think of Enterprise Value as the theoretical takeover price. It is more comprehensive than market capitalization (Market Cap), which only includes common equity. Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

EV-to-EBIT is calculated as Enterprise Value divided by its EBIT. As of today, Open Up Group's Enterprise Value is 円154,595 Mil. Open Up Group's EBIT for the trailing twelve months (TTM) ended in Mar. 2026 was 円17,372 Mil. Therefore, Open Up Group's EV-to-EBIT ratio for today is 8.90.

EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA. As of today, Open Up Group's Enterprise Value is 円154,595 Mil. Open Up Group's EBITDA for the trailing twelve months (TTM) ended in Mar. 2026 was 円19,693 Mil. Therefore, Open Up Group's EV-to-EBITDA ratio for today is 7.85.

EV-to-Revenue is calculated as Enterprise Value divided by its Revenue. As of today, Open Up Group's Enterprise Value is 円154,595 Mil. Open Up Group's Revenue for the trailing twelve months (TTM) ended in Mar. 2026 was 円166,417 Mil. Therefore, Open Up Group's EV-to-Revenue ratio for today is 0.93.

EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations. As of today, Open Up Group's Enterprise Value is 円154,595 Mil. Open Up Group's Cash Flow from Operations for the trailing twelve months (TTM) ended in Mar. 2026 was 円17,304 Mil. Therefore, Open Up Group's EV-to-OCF ratio for today is 8.93.

EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow. As of today, Open Up Group's Enterprise Value is 円154,595 Mil. Open Up Group's Free Cash Flow for the trailing twelve months (TTM) ended in Mar. 2026 was 円16,378 Mil. Therefore, Open Up Group's EV-to-FCF ratio for today is 9.44.

*** Please note that the current Enterprise Value is calculated using the current market capitalization and the most recently available financial data. If key financial fields—Long-Term Debt & Capital Lease Obligation and Short-Term Debt & Capital Lease Obligation—are recorded as null in the latest reporting period, our data vendor will default to using data from the prior period with valid entries.


Open Up Group  (TSE:2154) Enterprise Value Explanation

When an investor buy a company, the investor needs to pay not only the common shares, he/she also needs to pay the shareholders of Preferred Stocks. He also assumes the debt of the company, and receives the cash on the company's balance sheet.

If a company has more cash than debt, the investor actually pays less than the Market Cap because he immediately owns the cash once the transaction goes through.

The market value of Preferred Stock needs to be added to the market value of common stocks in the calculation of Enterprise Value.

For the companies with the same Market Cap, the smaller the Enterprise Value is, the cheaper the company is.

Enterprise Value can be negative when the company's net cash is more than its Market Cap. In this case the investor is basically getting the company for free and get paid for that.

1. EV-to-EBIT is calculated as Enterprise Value divided by its EBIT.

Open Up Group's EV-to-EBIT for today is

EV-to-EBIT=Enterprise Value (Today)/EBIT (TTM)
=154594.981/17372
=8.90

Open Up Group's current Enterprise Value is 円154,595 Mil.
Open Up Group's EBIT for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was 円17,372 Mil.

2. EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA.

Open Up Group's EV-to-EBITDA for today is:

EV-to-EBITDA=Enterprise Value (Today)/EBITDA(TTM)
=154594.981/19693
=7.85

Open Up Group's current Enterprise Value is 円154,595 Mil.
Open Up Group's EBITDA for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was 円19,693 Mil.

3. EV-to-Revenue is calculated as Enterprise Value divided by its Revenue.

Open Up Group's EV-to-Revenue for today is:

EV-to-Revenue=Enterprise Value (Today)/Revenue (TTM)
=154594.981/166417
=0.93

Open Up Group's current Enterprise Value is 円154,595 Mil.
Open Up Group's Revenue for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was 円166,417 Mil.

4. EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations.

Open Up Group's EV-to-OCF for today is:

EV-to-OCF=Enterprise Value (Today)/Cash Flow from Operations (TTM)
=154594.981/17304
=8.93

Open Up Group's current Enterprise Value is 円154,595 Mil.
Open Up Group's Cash Flow from Operations for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was 円17,304 Mil.

5. EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow.

Open Up Group's EV-to-FCF for today is:

EV-to-FCF=Enterprise Value (Today)/Free Cash Flow (TTM)
=154594.981/16378
=9.44

Open Up Group's current Enterprise Value is 円154,595 Mil.
Open Up Group's Free Cash Flow for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was 円16,378 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Open Up Group Enterprise Value Related Terms


Open Up Group Enterprise Value Historical Data

* Premium members only.

The historical data trend for Open Up Group's Enterprise Value can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Open Up Group Enterprise Value Chart

Open Up Group Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Enterprise Value
Get a 7-Day Free Trial Premium Member Only Premium Member Only 104,220.20 121,105.36 166,329.09 151,374.41 131,458.15

Open Up Group Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Enterprise Value Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 152,700.40 131,458.15 145,702.47 143,719.64 142,957.66

TSE:2154 vs KFY, RHI, TNET: Enterprise Value Comparison

For the Staffing & Employment Services subindustry, Open Up Group's Enterprise Value, along with its competitors' market caps and Enterprise Value data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Open Up Group Enterprise Value vs Business Services Industry

For the Business Services industry and Industrials sector, Open Up Group's Enterprise Value distribution charts can be found below:

* The bar in red indicates where Open Up Group's Enterprise Value falls into.


TSE:2154
72GF Score
Open Up Group Inc TSE:2154
Enterprise Value is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Open Up Group Enterprise Value Calculation

Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

Open Up Group's Enterprise Value for the fiscal year that ended in Jun. 2025 is calculated as

Open Up Group's Enterprise Value for the quarter that ended in Mar. 2026 is calculated as

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about Enterprise Value →
What does a Enterprise Value of 円154,595 Mil mean?
Open Up Group (TSE:2154) has a Enterprise Value of 円154,595 Mil as of Jul. 01, 2026. Enterprise value equals the sum of market cap, debt and preferred shares less cash and equivalents. View historical data on Open Up Group and its competitors.
Is Open Up Group's Enterprise Value too high?
Open Up Group's current Enterprise Value is 円154,595 Mil. Overall, Open Up Group has a GF Score™ of 72/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Open Up Group's Enterprise Value compare to KFY and RHI?
Open Up Group's Enterprise Value of 円154,595 Mil can be compared against companies in the Business Services industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Enterprise Value for a Business Services company?
A good Enterprise Value depends on the Business Services industry context. However, Enterprise Value should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Enterprise Value mean?
A high Enterprise Value can signal that a stock is expensive relative to its fundamentals. Enterprise value equals the sum of market cap, debt and preferred shares less cash and equivalents. View historical data on Open Up Group and its competitors. Open Up Group's current Enterprise Value is 円154,595 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Open Up Group stock overvalued right now?
Based on GuruFocus' analysis, Open Up Group (TSE:2154) is currently considered Fairly Valued. The stock's GF Value™ is 円1,974.84, compared to a current price of 円1,917.00 — trading 2.9% below its estimated fair value. The current Enterprise Value is 円154,595 Mil. Open Up Group's overall GF Score™ is 72/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Enterprise Value calculated?
Enterprise Value is calculated from a company's financial statements. For Open Up Group (TSE:2154), the current Enterprise Value is 円154,595 Mil as of Jul. 01, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Open Up Group (TSE:2154) Overvalued in 2026?

Based on GuruFocus' analysis, Open Up Group stock appears to be undervalued. The current stock price of 円1,917.00 is trading 2.9% below its estimated GF Value™ of 円1,974.84. GuruFocus considers Open Up Group to be Fairly Valued.

Key valuation signals for TSE:2154:

  • Enterprise Value: 円154,595 Mil
  • GF Value™: 円1,974.84 vs. price of 円1,917.00 (2.9% below fair value)
  • GF Score™: 72/100 with 3 warning signs

No single metric tells the full story. See the TSE:2154 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Open Up Group Business Description

Address 2-14-1 Higashi Shimbashi, NBF Commodio Shiodome, Minato-ku, Tokyo, JPN, 105-0021
Open Up Group Inc provides human resource services and outsourcing or contracting services for manufacturing companies in Japan and overseas. The business segments of the company include: Mechatronics/IT field: it includes workers dispatching, contracting, consignment business such as development design engineers. Construction area segment includes construction management engineer business / CAD operator dispatch business for customers in construction industry. Manufacturing Area segment includes manufacturing site contracting and dispatch business for customers in manufacturing industry Temporary staffing, outsourcing and referral business for technology and manufacturing fields.
72GF Score

Get the complete analysis for TSE:2154

Enterprise Value is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円1,917.00
Price
円1,974.84
GF Value