Subscribe

OpenDoor Inc. (3926.T)

JPY380.00 +16.00 (+4.40%)
JP JPX Communication Services Internet Content & Information
Address Akasaka Tameike Tower 107-0052
Tokyo, JP
CEO Daisuke Sekine
IPO 2015-12-17
ISIN JP3173560008

Explore sections of this company profile

Also trades on Other OTC · OPNDF (USD) Tokyo Stock Exchange · 3926.T (JPY)
Description

Established in Tokyo, Japan, in 1997, OpenDoor Inc. provides a variety of internet-based services, primarily targeting the Japanese market. The company notably operates Travelko, an online platform for comparing travel options, along with a multi-language version of the site. It also manages GALLERY JAPAN, a website dedicated to traditional Japanese art and crafts. Furthermore, OpenDoor Inc. is involved in developing and supplying online systems for web and mobile use, and it handles the planning and execution of software development and content delivery.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY380.00 +16.00 (+4.40%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
71.9K
Beta
0.51
Float Shares
8.12M
Free Float %
26.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.06% -5.41% +1.37% +0.00% -10.54% -5.71% -41.42% -79.95% -83.44% -69.95% -65.20%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
380.00
DCF (Levered) 38.14 -90.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
11.44
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
D+
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Internet Content & Information: +9.7%
    +2.0% Q1'26: +7.3% (vs Q1'25)
  • EPS growth Internet Content & Information: +26.9%
    -837.8% Q1'26: +28.7% (vs Q1'25)
  • FCF margin FCF growth · Internet Content & Information: +23.2%
    -3.6% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Internet Content & Information: +12.7%
    -1.8% Q1'26: +7.7% (vs Q1'25)
  • ROIC Internet Content & Information: +7.3%
    -3.4% Q1'26: +14.6% (vs Q1'25)
  • Share dilution Internet Content & Information: +0.3%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Internet Content & Information: -1.09×
    0.00× Q1'26: 0.00× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.82) × ERP
WACC = 100% × Ke + 0% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 380.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
2.47B
est: 2.47B (-0.1%)
3.00B
est: 2.93B (+2.5%)
4.01B
est: 4.05B (-1.0%)
4.97B
est: 4.90B (+1.4%)
4.94B
est: 5.20B (-5.1%)
1.12B
est: 1.19B (-5.7%)
1.20B
est: 1.21B (-0.7%)
2.06B
est: 2.00B (+2.8%)
2.56B
est: 2.65B (-3.4%)
2.41B
est: 2.40B (+0.2%)
2.45B
2.45B – 2.45B
+2.1% YoY
2.60B
2.60B – 2.60B
+6.1% YoY
2.70B
2.70B – 2.70B
+3.8% YoY
EBITDA
891.45M
est: -599.28M (+248.8%)
1.04B
est: -709.67M (+246.6%)
1.22B
est: -982.62M (+224.2%)
1.77B
est: -1.19B (+248.5%)
1.60B
est: -1.26B (+227.0%)
-707.01M
est: -288.72M (-144.9%)
-583.14M
est: -293.57M (-98.6%)
-14.49M
est: -485.25M (+97.0%)
-143.17M
est: -640.51M (+77.6%)
-73.02M
est: -280.19M (+73.9%)
-286.03M
-286.03M – -286.03M
-2.1% YoY
-303.54M
-303.54M – -303.54M
-6.1% YoY
-315.22M
-315.22M – -315.22M
-3.8% YoY
EBIT
849.65M
est: -677.34M (+225.4%)
999.27M
est: -802.11M (+224.6%)
1.16B
est: -1.11B (+204.0%)
1.70B
est: -1.34B (+226.8%)
1.54B
est: -1.43B (+207.9%)
-772.11M
est: -326.33M (-136.6%)
-653.60M
est: -331.81M (-97.0%)
-52.11M
est: -548.45M (+90.5%)
-171.32M
est: -724.26M (+76.3%)
-102.06M
est: -334.59M (+69.5%)
-341.56M
-341.56M – -341.56M
-2.1% YoY
-362.47M
-362.47M – -362.47M
-6.1% YoY
-376.41M
-376.41M – -376.41M
-3.8% YoY
Net Income
536.12M
est: 528.78M (+1.4%)
632.82M
est: 581.50M (+8.8%)
756.69M
est: 750.53M (+0.8%)
1.10B
est: 1.09B (+0.7%)
925.41M
est: 1.13B (-18.2%)
-652.16M
est: -610.97M (-6.7%)
-544.80M
est: -542.74M (-0.4%)
-44.66M
est: -80.64M (+44.6%)
-170.16M
est: -71.33M (-138.6%)
-120.69M
est: -99.24M (-21.6%)
-1.10B
-1.10B – -1.10B
-1,009.4% YoY
-99.24M
-99.24M – -99.24M
+91.0% YoY
49.62M
49.62M – 49.62M
+150.0% YoY
SGA
1.13B
est: 2.02B (-44.1%)
1.45B
est: 2.39B (-39.3%)
2.26B
est: 3.31B (-31.8%)
2.64B
est: 4.00B (-34.0%)
2.73B
est: 4.24B (-35.7%)
1.25B
est: 971.34M (+28.4%)
1.19B
est: 987.66M (+20.8%)
1.27B
est: 1.63B (-21.9%)
1.86B
est: 2.17B (-14.3%)
1.54B
est: 1.74B (-11.6%)
1.78B
1.78B – 1.78B
+2.1% YoY
1.88B
1.88B – 1.88B
+6.1% YoY
1.96B
1.96B – 1.96B
+3.8% YoY
EPS
17.80
est: 17.05 (+4.4%)
20.53
est: 18.75 (+9.5%)
24.44
est: 24.20 (+1.0%)
35.48
est: 35.20 (+0.8%)
29.85
est: 36.50 (-18.2%)
-21.03
est: -19.70 (-6.8%)
-17.57
est: -17.50 (-0.4%)
-1.44
est: -2.60 (+44.6%)
-5.49
est: -2.30 (-138.7%)
-3.89
est: -3.20 (-21.6%)
-35.50
-35.50 – -35.50
-1,009.4% YoY
-3.20
-3.20 – -3.20
+91.0% YoY
1.60
1.60 – 1.60
+150.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-07 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-01 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-30 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-28 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-24 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-23 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-17 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-16 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-2.06M
OE per share TTM
-0.07
Owner's Yield
-0.02%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
3.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares Core TOPIX ETF 1475.T 0.00% 60.3K 0.05%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-242.9K
Shares Outstanding
31.01M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Daisuke Sekine President & Chairman male
Hideaki Suzuki GM of Administration Headquarters & Director male
Takeshi Abe Head of Crafts Division, Head of Corporate Planning Officer, CSO & Director
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits