Mobilus Corporation

4370 TSE Technology Information & Communication
TSE Growth
¥409.00
-6.19%
Delayed · cached 15 min

Fair value analysis

4370
Mobilus Corporation
TechnologyInformation & Communication
¥409.00
Close used for this calculation
¥358.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Profitability8/25
Returns4/25
Balance Sheet18/25
Efficiency6/25
Growth3/25
Average
Quality radar
36Prof.8/25Ret.4/25Eff.6/25B.Sht18/25Growth3/25

Consensus fair value

¥358.24
Near FV
▼ -12.4% against the close used
Model range ¥101.92 – ¥656.30
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¥101.92Fair value¥358.24Bull¥656.30
FairClose
52-week traded range
52W low ¥285.0052W high ¥619.00

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

Valuation summary

Trading above the consensus fair value

Mobilus Corporation closed at ¥409.00, 14.2% above the consensus fair value of ¥358.24 drawn from 8 valuation models.

Financial DNA score 36/100 — Average. P/E of 26.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥656.30
+60.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥279.59
-31.6%
√(22.5 × EPS × BVPS)
EPS=15.29, BVPS=227.22 · outside Graham range (P/E 26.8, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥305.80
-25.2%
EPS × 20x (sector P/E)
EPS=15.29, Sector P/E=20x
Peter Lynch (PEG)
¥139.90
-65.8%
EPS × Growth% (PEG = 1 is fair)
EPS=15.29, g=9.2%
EV/EBITDA
¥101.92
-75.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=90.64M
Book Value (P/B)
¥116.86
-71.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=227.22, ROE=6.6%, g=3%, r=10%
Reverse DCF
¥409.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.1% | Historical: -9.2%
Margin of Safety
¥310.42
-24.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=413.9, 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.