MIXI,Inc.

2121 TSE Technology Information & Communication
TSE Prime
¥3,650.00
+1.25%
Delayed · cached 15 min

Fair value analysis

2121
MIXI,Inc.
TechnologyInformation & Communication
¥3,650.00
Close used for this calculation
¥4,885.78Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability17/25
Returns8/25
Balance Sheet18/25
Efficiency20/25
Growth19/25
Good
Quality radar
63Prof.17/25Ret.8/25Eff.20/25B.Sht18/25Growth19/25

Consensus fair value

¥4,885.78
Below FV
▲ +33.9% against the close used
Model range ¥2,507.63 – ¥6,484.59
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¥2,507.63Fair value¥4,885.78Bull¥6,484.59
FairClose
52-week traded range
52W low ¥2,504.0052W high ¥3,740.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

MIXI,Inc. closed at ¥3,650.00, 25.3% below the consensus fair value of ¥4,885.78 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 14.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,175.04
+41.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,042.86
+10.8%
√(22.5 × EPS × BVPS)
EPS=260.72, BVPS=2786.26
P/E Fair Value
¥5,214.40
+42.9%
EPS × 20x (sector P/E)
EPS=260.72, Sector P/E=20x
Peter Lynch (PEG)
¥3,624.01
-0.7%
EPS × Growth% (PEG = 1 is fair)
EPS=260.72, g=13.9%
EV/EBITDA
¥5,627.58
+54.2%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=24.66B
Dividend Discount (DDM)
¥6,484.59
+77.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=120.09, r=10%, g=8%
Book Value (P/B)
¥2,507.63
-31.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2786.26, ROE=9.6%, g=6%, r=10%
Reverse DCF
¥3,650.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 13.9%
Margin of Safety
¥3,608.08
-1.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4810.77, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.