O'will (TSE:3143) Margin of Safety % (DCF FCF Based): N/A (As of Jul. 05, 2026)


TSE:3143 O'will Corp TSE:3143
77 GF Score
Price 円687.00
GF Value 円733.49
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is O'will Margin of Safety % (DCF FCF Based)?

Margin of Safety % (DCF FCF Based) = (Intrinsic Value: DCF (FCF Based) - Current Price) / Intrinsic Value: DCF (FCF Based).

Note: Discounted FCF model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's Predictability Rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.

As of today (2026-07-05), O'will's Predictability Rank is 3-Stars. O'will's intrinsic value calculated from the Discounted FCF model is 円2895.90 and current share price is 円687.00. Consequently,

O'will's Margin of Safety % (DCF FCF Based) using Discounted FCF model is N/A.

TSE:3143 vs SYY, USFD, PFGC: Margin of Safety % (DCF FCF Based) Comparison

For the Food Distribution subindustry, O'will's Margin of Safety % (DCF FCF Based), along with its competitors' market caps and Margin of Safety % (DCF FCF Based) 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.

O'will Margin of Safety % (DCF FCF Based) vs Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, O'will's Margin of Safety % (DCF FCF Based) distribution charts can be found below:

* The bar in red indicates where O'will's Margin of Safety % (DCF FCF Based) falls into.


TSE:3143
77GF Score
O'will Corp TSE:3143
Margin of Safety % (DCF FCF Based) is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

O'will Margin of Safety % (DCF FCF Based) Calculation

O'will's Margin of Safety % (DCF FCF Based) for today is calculated as

Margin of Safety % (DCF FCF Based)=(Intrinsic Value: DCF (FCF Based)-Current Price)/Intrinsic Value: DCF (FCF Based)
=(-1783.02-687.00)/-1783.02
=N/A

* 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.

The intrinsic value is calculated from the Discounted FCF model with default parameters. The calculation method is the same as Discounted Earnings model except free cash flow are used in the calculation instead of earnings per share.

Is O'will (TSE:3143) Overvalued in 2026?

Based on GuruFocus' analysis, O'will stock appears to be undervalued. The current stock price of 円687.00 is trading 6.3% below its estimated GF Value™ of 円733.49. GuruFocus considers O'will to be Fairly Valued.

Key valuation signals for TSE:3143:

  • Margin of Safety % (DCF FCF Based): N/A
  • GF Value™: 円733.49 vs. price of 円687.00 (6.3% below fair value)
  • GF Score™: 77/100 with 5 warning signs

No single metric tells the full story. See the TSE:3143 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.

O'will Business Description

Address 12th Floor Aoyoma Building, 1-2-3, Kita Aoyama, Minatoku, Tokyo, JPN
O'will Corp is engaged in import, the export of food and beverage ingredients, manufacture and sale of ice cream, and operation of a convenience store. The products handled by the company include food auxiliary raw material, milk and dairy products, agricultural products and processed goods, beverage products, and FC business.
77GF Score

Get the complete analysis for TSE:3143

Margin of Safety % (DCF FCF Based) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円687.00
Price
円733.49
GF Value