MANDARAKE INC.

2652 TSE Consumer Discretionary Retail Trade
TSE Standard
¥424.00
-1.62%
Delayed · cached 15 min

Fair value analysis

2652
MANDARAKE INC.
Consumer DiscretionaryRetail Trade
¥424.00
Close used for this calculation
¥718.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability19/25
Returns13/25
Balance Sheet10/25
Efficiency22/25
Growth20/25
Good
Quality radar
64Prof.19/25Ret.13/25Eff.22/25B.Sht10/25Growth20/25

Consensus fair value

¥718.41
Below FV
▲ +69.4% against the close used
Model range ¥355.47 – ¥1,030.80
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¥355.47Fair value¥718.41Bull¥1,030.80
FairClose
52-week traded range
52W low ¥307.0052W high ¥486.00

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

Valuation summary

Trading below the consensus fair value

MANDARAKE INC. closed at ¥424.00, 41.0% below the consensus fair value of ¥718.41 drawn from 8 valuation models.

Financial DNA score 64/100 — Good. P/E of 12.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥682.01
+60.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥531.58
+25.4%
√(22.5 × EPS × BVPS)
EPS=34.36, BVPS=365.52
P/E Fair Value
¥687.20
+62.1%
EPS × 20x (sector P/E)
EPS=34.36, Sector P/E=20x
Peter Lynch (PEG)
¥1,030.80
+143.1%
EPS × Growth% (PEG = 1 is fair)
EPS=34.36, g=30%
EV/EBITDA
¥1,012.58
+138.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.03B
Book Value (P/B)
¥355.47
-16.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=365.52, ROE=9.9%, g=6%, r=10%
Reverse DCF
¥424.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.6% | Historical: 33.1%
Margin of Safety
¥475.20
+12.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=633.6, 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.