ORIX Corporation (IX) valuation
Bring your own price
Enter a share price and a discount rate — every multiple, the earning-power value and the reverse-DCF below recompute on the spot from ORIX Corporation's latest SEC EDGAR filings. Change either input and the whole page follows.
The prefilled 8.9% is a plain CAPM cost of equity at β = 1: the 10-year Treasury yield (4.46%, 2026-06-18, U.S. Treasury 10-yr) plus the U.S. equity risk premium (4.46%, Damodaran 2026-01-01). Build a firmer per-company rate with the cost-of-equity and WACC calculators, then paste it here.
Share price — · awaiting your input
Market Capitalization
Price-to-Earnings
Earnings Yield
Price-to-Free-Cash-Flow
Free-Cash-Flow Yield
Price-to-Sales
Price-to-Book
Fundamentals from the filings
Every model input below comes straight from ORIX Corporation's SEC EDGAR XBRL filings — these are the denominators and bridge inputs the calculator pairs with your price and rate.
Trailing twelve months · TTM as of 2025-09-30 (Q2 FY2026)
- Revenue
- ¥1.39T
- EBIT (GAAP)
- ¥377.73B
- EBIT margin
- 27.1%
- Operating cash flow
- ¥1.31T
- CapEx
- —
- D&A
- ¥399.22B
- Free cash flow
- —
- YoY revenue growth
- —
Balance sheet · 6-K · period ending 2025-09-30
- Cash & equivalents
- ¥1.28T
- Total debt
- ¥6.52T
- Stockholders' equity
- ¥4.44T
- Excess cash
- ¥1.28T
Total debt = Long-term debt (¥5.91T) + Short-term borrowings (¥609.88B) .
Share count
- Diluted shares (TSM-scaled)
- 1165.6M
Method: point-in-time shares outstanding × 1.0023 (latest filer-disclosed diluted ÷ basic ratio). See the diluted-shares methodology for why this count denominates EPV/share and the reverse-DCF equity bridge.