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¥3,118.95Fair value¥5,277.00Bull¥8,554.50
FairClose
52-week traded range
52W low ¥1,636.0052W high ¥2,582.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MUGEN ESTATE Co.,Ltd. closed at ¥1,683.00, 68.1% below the consensus fair value of ¥5,277.00 drawn from 9 valuation models.
Financial DNA score 72/100 — Strong. P/E of 5.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,659.95
+236.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,118.95
+85.3%
√(22.5 × EPS × BVPS)
EPS=285.15, BVPS=1516.22
P/E Fair Value
¥5,703.00
+238.9%
EPS × 20x (sector P/E)
EPS=285.15, Sector P/E=20x
Peter Lynch (PEG)
¥8,554.50
+408.3%
EPS × Growth% (PEG = 1 is fair)
EPS=285.15, g=30%
EV/EBITDA
¥7,054.28
+319.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=12.09B
Dividend Discount (DDM)
¥6,152.71
+265.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=113.94, r=10%, g=8%
Book Value (P/B)
¥5,193.04
+208.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1516.22, ROE=19.7%, g=6%, r=10%
Reverse DCF
¥1,683.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.9% | Historical: 51.1%
Margin of Safety
¥3,620.48
+115.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4827.3, 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.