Mirrativ,Inc.

472A TSE Technology Information & Communication
TSE Growth
¥532.00
+0.95%
Delayed · cached 15 min

Fair value analysis

472A
Mirrativ,Inc.
TechnologyInformation & Communication
¥532.00
Close used for this calculation
¥510.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability8/25
Returns14/25
Balance Sheet21/25
Efficiency18/25
Growth0/25
Good
Quality radar
61Prof.8/25Ret.14/25Eff.18/25B.Sht21/25Growth0/25

Consensus fair value

¥510.70
Near FV
▼ -4.0% against the close used
Model range ¥211.17 – ¥936.00
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.

Educational data only. Not a recommendation to buy, sell or hold any security.