MIYAJI ENGINEERING GROUP,INC.

3431 TSE Metals Metal Products
TSE Prime
¥1,550.00
+0.00%
Delayed · cached 15 min

Fair value analysis

3431
MIYAJI ENGINEERING GROUP,INC.
MetalsMetal Products
¥1,550.00
Close used for this calculation
¥2,863.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability8/25
Returns13/25
Balance Sheet16/25
Efficiency20/25
Growth14/25
Good
Quality radar
57Prof.8/25Ret.13/25Eff.20/25B.Sht16/25Growth14/25

Consensus fair value

¥2,863.24
Below FV
▲ +84.7% against the close used
Model range ¥130.48 – ¥4,719.35
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¥130.48Fair value¥2,863.24Bull¥4,719.35
FairClose
52-week traded range
52W low ¥1,445.0052W high ¥2,129.00

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

Valuation summary

Trading below the consensus fair value

MIYAJI ENGINEERING GROUP,INC. closed at ¥1,550.00, 45.9% below the consensus fair value of ¥2,863.24 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 12.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,719.35
+204.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,114.62
+36.4%
√(22.5 × EPS × BVPS)
EPS=123.09, BVPS=1614.58
P/E Fair Value
¥2,461.80
+58.8%
EPS × 20x (sector P/E)
EPS=123.09, Sector P/E=20x
Peter Lynch (PEG)
¥130.48
-91.6%
EPS × Growth% (PEG = 1 is fair)
EPS=123.09, g=1.1%
EV/EBITDA
¥2,321.14
+49.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.16B
Dividend Discount (DDM)
¥1,243.06
-19.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=97.49, r=10%, g=2%
Book Value (P/B)
¥1,107.14
-28.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1614.58, ROE=7.8%, g=3%, r=10%
Reverse DCF
¥1,550.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: -1.1%
Margin of Safety
¥2,323.94
+49.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3098.59, 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.