Oriental Land Valuation

Q: What is the Fair Price of OLCL.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

OLCL.F ($22.53) is trading above our estimate of [[fair value]] ($9.25)

Is OLCL.F undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of OLCL.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: OLCL.F ($22.53) is trading above our estimate of fair value ($9.25)

Significantly Below Fair Value: OLCL.F is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for OLCL.F?

Key metric: As OLCL.F is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for OLCL.F. This is calculated by dividing OLCL.F's market cap by their current earnings.
What is OLCL.F's PE Ratio?
PE Ratio	52.7x
Earnings	JP¥111.20b
Market Cap	JP¥5.86t

OLCL.F key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	9x
Enterprise Value/EBITDA	27.7x
PEG Ratio	5.5x

Price to Earnings Ratio vs Peers

How does OLCL.F's PE Ratio compare to its peers?

The above table shows the PE ratio for OLCL.F vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	79.7x
PLNT Planet Fitness	53.1x	12.9%	US$8.6b
MTN Vail Resorts	29.6x	12.6%	US$6.8b
LTH Life Time Group Holdings	34.9x	24.2%	US$5.1b
FUN Six Flags Entertainment	201.4x	89.0%	US$4.6b
OLCL.F Oriental Land	52.7x	9.5%	US$5.9t

Price-To-Earnings vs Peers: OLCL.F is good value based on its Price-To-Earnings Ratio (52.7x) compared to the peer average (68.3x).

Price to Earnings Ratio vs Industry

How does OLCL.F's PE Ratio compare vs other companies in the US Hospitality Industry?

2 Companies	Price / Earnings	Estimated Growth	Market Cap
GDHG Golden Heaven Group Holdings	3.9x	n/a	US$6.49m
THRS.F Agility Real Estate	1.7x	n/a	US$2.05m

No more companies available in this PE range

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: OLCL.F is expensive based on its Price-To-Earnings Ratio (52.7x) compared to the US Hospitality industry average (25x).

Price to Earnings Ratio vs Fair Ratio

What is OLCL.F's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

OLCL.F PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	52.7x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate OLCL.F's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst OLCL.F forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	US$22.53	US$29.73 +32.0%	18.1%	US$42.47	US$19.60	n/a	13
Nov ’25	n/a	US$30.31 0%	17.6%	US$42.78	US$19.74	n/a	13
Oct ’25	US$26.00	US$35.10 +35.0%	16.9%	US$45.81	US$21.49	n/a	14
Sep ’25	n/a	US$34.41 0%	15.7%	US$44.43	US$22.56	n/a	14
Aug ’25	n/a	US$34.61 0%	14.8%	US$43.40	US$22.03	n/a	14
Jul ’25	US$29.42	US$33.77 +14.8%	13.9%	US$41.44	US$21.04	n/a	13
Jun ’25	US$27.12	US$34.44 +27.0%	14.6%	US$41.75	US$19.91	n/a	14
May ’25	n/a	US$34.00 0%	14.4%	US$39.90	US$19.63	n/a	14
Apr ’25	US$33.00	US$37.24 +12.8%	16.1%	US$42.53	US$18.07	n/a	14
Mar ’25	US$36.71	US$37.24 +1.4%	16.1%	US$42.53	US$18.07	n/a	14
Feb ’25	n/a	US$37.60 0%	17.2%	US$44.71	US$18.43	n/a	13
Jan ’25	n/a	US$37.45 0%	17.3%	US$46.40	US$19.12	n/a	12
Dec ’24	n/a	US$35.86 0%	16.7%	US$44.13	US$18.19	n/a	13
Nov ’24	US$32.64	US$35.53 +8.9%	17.6%	US$43.54	US$16.82	n/a	13
Oct ’24	US$32.85	US$36.42 +10.9%	18.4%	US$44.22	US$17.09	US$26.00	13
Sep ’24	US$34.92	US$37.50 +7.4%	19.1%	US$45.37	US$17.53	n/a	12
Aug ’24	US$39.59	US$37.85 -4.4%	20.3%	US$46.35	US$17.01	n/a	11
Jul ’24	n/a	US$37.00 0%	20.0%	US$43.75	US$17.21	US$29.42	11
Jun ’24	US$37.85	US$35.98 -4.9%	20.8%	US$44.02	US$17.32	US$27.12	12
May ’24	US$35.79	US$35.43 -1.0%	19.2%	US$44.06	US$18.52	n/a	12
Apr ’24	n/a	US$34.68 0%	18.9%	US$40.84	US$18.48	US$33.00	10
Mar ’24	US$31.40	US$33.84 +7.8%	18.0%	US$40.22	US$18.20	US$36.71	11
Feb ’24	US$32.85	US$33.15 +0.9%	17.2%	US$39.86	US$19.16	n/a	11
Jan ’24	US$28.82	US$30.54 +6.0%	19.0%	US$37.50	US$18.03	n/a	11
Dec ’23	US$29.67	US$30.54 +2.9%	19.0%	US$37.50	US$18.03	n/a	11
Nov ’23	n/a	US$28.58 0%	21.1%	US$35.56	US$15.18	US$32.64	11

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.