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¥211.17Fair value¥510.70Bull¥936.00
FairClose
52-week traded range
52W low ¥381.0052W high ¥718.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Mirrativ,Inc. closed at ¥532.00, 4.2% above the consensus fair value of ¥510.70 drawn from 7 valuation models.
Financial DNA score 61/100 — Good. P/E of 11.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥302.84
-43.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥469.63
-11.7%
√(22.5 × EPS × BVPS)
EPS=46.8, BVPS=209.45 · outside Graham range (P/E 11.4, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥936.00
+75.9%
EPS × 20x (sector P/E)
EPS=46.8, Sector P/E=20x
EV/EBITDA
¥211.17
-60.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=371.97M
Book Value (P/B)
¥727.09
+36.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=209.45, ROE=27.3%, g=3%, r=10%
Reverse DCF
¥532.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.5% | Historical: 0%
Margin of Safety
¥427.12
-19.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=569.49, 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.