ONMBF (Onamba Co) Intrinsic Value: Projected FCF: $13.83 (As of Sep. 21, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ONMBF Onamba Co Ltd ONMBF
74 GF Score
Price $6.92
GF Value $5.77
! 1 Warning Sign
View Full Analysis

What is Onamba Co Intrinsic Value: Projected FCF?

Onamba Co ONMBF 74 Intrinsic Value: Projected FCF is $13.83 as of Sep. 21, 2026. GuruFocus rates ONMBF with a GF Score™ of 74/100 and a GF Value™ of $5.77. The stock has 1 warning sign investors should review. Among 2,047 Industrial Products companies, Onamba Co ranks better than 88.72% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-21), Onamba Co's Intrinsic Value: Projected FCF is $13.83. The stock price of Onamba Co is $6.92. Therefore, Onamba Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

The historical rank and industry rank for Onamba Co's Intrinsic Value: Projected FCF or its related term are showing as below:

ONMBF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.21   Med: 0.39   Max: 0.5
Current: 0.5

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Onamba Co was 0.50. The lowest was 0.21. And the median was 0.39.

ONMBF's Price-to-Projected-FCF is ranked better than
88.72% of 2047 companies
in the Industrial Products industry
Industry Median: 1.7 vs ONMBF: 0.50

Onamba Co  (OTCPK:ONMBF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Onamba Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=6.92/17.055759906968
=0.41

* 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.


Onamba Co Intrinsic Value: Projected FCF Related Terms


Onamba Co Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Onamba Co's Intrinsic Value: Projected FCF 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.

Onamba Co Intrinsic Value: Projected FCF Chart

Onamba Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 15.89 16.02 17.61 18.22 17.33

Onamba Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF 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 11.83 11.98 11.90 12.04 12.25

ONMBF vs VRT, BE: Intrinsic Value: Projected FCF Comparison

For the Electrical Equipment & Parts subindustry, Onamba Co's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF 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.


Onamba Co Price-to-Projected-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Onamba Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Onamba Co's Price-to-Projected-FCF falls into.


ONMBF
74GF Score
Onamba Co Ltd ONMBF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Onamba Co Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Onamba Co's Free Cash Flow(6 year avg) = $6.91.

Onamba Co's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5858149152102*6.90514+177.0767552394*0.8)/12.186663
=17.06

* 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.

What does a Intrinsic Value: Projected FCF of $13.83 mean?
Onamba Co (ONMBF) has a Intrinsic Value: Projected FCF of $13.83 as of Sep. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Onamba Co and its competitors. According to the industry distribution chart, Onamba Co ranks #231 out of 2047 companies in the Industrial Products industry, placing it in the top 11.3%.
Is Onamba Co's Intrinsic Value: Projected FCF too high?
Onamba Co's current Intrinsic Value: Projected FCF is $13.83. The Industrial Products industry median Intrinsic Value: Projected FCF is 1.70. Onamba Co's value of $13.83 is 713.5% above this industry median. Based on the distribution chart, Onamba Co ranks #231 out of 2047 companies in the Industrial Products industry, which is in the top quartile — a strong position relative to peers. Overall, Onamba Co has a GF Score™ of 74/100, reflecting its overall financial health beyond just this single metric.
How does Onamba Co's Intrinsic Value: Projected FCF compare to VRT and BE?
According to the Industrial Products industry distribution chart, Onamba Co ranks #231 out of 2047 companies for Intrinsic Value: Projected FCF. This places Onamba Co in the top 11% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.70. Onamba Co's value of $13.83 is 713.5% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Industrial Products company?
The median Intrinsic Value: Projected FCF among Industrial Products companies is 1.70, based on 2,047 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Onamba Co's current Intrinsic Value: Projected FCF of $13.83 is 713.5% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Onamba Co and its competitors. For the Industrial Products industry, the median Intrinsic Value: Projected FCF is 1.70 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Onamba Co's current Intrinsic Value: Projected FCF is $13.83. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Onamba Co stock overvalued right now?
Onamba Co (ONMBF) has a current Intrinsic Value: Projected FCF of $13.83. The stock's GF Value™ is $5.77, compared to a current price of $6.92 — trading 19.9% above its estimated fair value. The current Intrinsic Value: Projected FCF is $13.83 and 713.5% above the Industrial Products industry median of 1.70. Onamba Co's overall GF Score™ is 74/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Onamba Co (ONMBF), the current Intrinsic Value: Projected FCF is $13.83 as of Sep. 21, 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 Onamba Co (ONMBF) Overvalued in 2026?

Based on GuruFocus' analysis, Onamba Co stock appears to be overvalued. The current stock price of $6.92 is trading 19.9% above its estimated GF Value™ of $5.77.

Key valuation signals for ONMBF:

  • Intrinsic Value: Projected FCF: $13.83
  • GF Value™: $5.77 vs. price of $6.92 (19.9% above fair value)
  • GF Score™: 74/100 with 1 warning sign
  • Industry Position: 713.5% above the Industrial Products median (#231 of 2047)

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


Onamba Co Business Description

Other Exchanges 5816:Japan
Address 4-1-2 Minami-Kyuhouji-cho, Chuo-ku, Osaka-shi, Osaka, JPN, 5370001
Onamba Co Ltd is a Japan-based company engages in the manufacture and sale of parts used for consumer electronic equipment, information office equipment, and industrial electronic equipment, and general-purpose electric wires, communication cables, and related businesses.
74GF Score

Get the complete analysis for ONMBF

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

$6.92
Price
$5.77
GF Value