Mirairo Inc.

335A TSE Technology Information & Communication
TSE Growth
¥320.00
-0.93%
Delayed · cached 15 min

Fair value analysis

335A
Mirairo Inc.
TechnologyInformation & Communication
¥320.00
Close used for this calculation
¥229.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability6/25
Returns7/25
Balance Sheet21/25
Efficiency4/25
Growth0/25
Average
Quality radar
38Prof.6/25Ret.7/25Eff.4/25B.Sht21/25Growth0/25

Consensus fair value

¥229.41
Above FV
▼ -28.3% against the close used
Model range ¥118.86 – ¥369.59
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¥118.86Fair value¥229.41Bull¥369.59
FairClose
52-week traded range
52W low ¥320.0052W high ¥613.00

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

Valuation summary

Trading above the consensus fair value

Mirairo Inc. closed at ¥320.00, 39.5% above the consensus fair value of ¥229.41 drawn from 7 valuation models.

Financial DNA score 38/100 — Average. P/E of 35.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥369.59
+15.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥128.34
-59.9%
√(22.5 × EPS × BVPS)
EPS=9.15, BVPS=80 · outside Graham range (P/E 35, P/B 4) — asset-light, treat as a rough floor
P/E Fair Value
¥183.00
-42.8%
EPS × 20x (sector P/E)
EPS=9.15, Sector P/E=20x
EV/EBITDA
¥178.44
-44.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=173.51M
Book Value (P/B)
¥118.86
-62.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=80, ROE=13.4%, g=3%, r=10%
Reverse DCF
¥320.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.7% | Historical: 0%
Margin of Safety
¥170.23
-46.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=226.98, 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.