The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥502.54Fair value¥3,722.01Bull¥5,234.80
FairClose
52-week traded range
52W low ¥2,783.5052W high ¥4,181.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
MIRAIT ONE Corporation closed at ¥3,512.00, 5.6% below the consensus fair value of ¥3,722.01 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 13.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,261.11
-7.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,316.60
+22.9%
√(22.5 × EPS × BVPS)
EPS=261.74, BVPS=3163.96
P/E Fair Value
¥5,234.80
+49.1%
EPS × 20x (sector P/E)
EPS=261.74, Sector P/E=20x
Peter Lynch (PEG)
¥502.54
-85.7%
EPS × Growth% (PEG = 1 is fair)
EPS=261.74, g=1.9%
EV/EBITDA
¥3,842.95
+9.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=46.14B
Dividend Discount (DDM)
¥1,083.63
-69.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=84.99, r=10%, g=2%
Book Value (P/B)
¥2,531.17
-27.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3163.96, ROE=8.6%, g=3%, r=10%
Reverse DCF
¥3,512.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.7% | Historical: -1.9%
Margin of Safety
¥3,203.13
-8.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4270.84, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.