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¥591.00Fair value¥1,335.09Bull¥2,185.13
FairClose
52-week traded range
52W low ¥507.0052W high ¥623.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Mie Kotsu Group Holdings,Inc. closed at ¥591.00, 55.7% below the consensus fair value of ¥1,335.09 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 9.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,235.40
+109.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥986.76
+67.0%
√(22.5 × EPS × BVPS)
EPS=62.24, BVPS=695.29
P/E Fair Value
¥1,244.80
+110.6%
EPS × 20x (sector P/E)
EPS=62.24, Sector P/E=20x
Peter Lynch (PEG)
¥1,847.28
+212.6%
EPS × Growth% (PEG = 1 is fair)
EPS=62.24, g=29.7%
EV/EBITDA
¥2,185.13
+269.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=15.24B
Dividend Discount (DDM)
¥973.38
+64.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=18.03, r=10%, g=8%
Book Value (P/B)
¥591.00
+0.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=695.29, ROE=9.4%, g=6%, r=10%
Reverse DCF
¥591.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 29.7%
Margin of Safety
¥866.74
+46.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1155.65, 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.