Mitsuboshi Belting Ltd.

5192 TSE Materials Rubber Products
TSE Prime
¥4,225.00
+1.56%
Delayed · cached 15 min

Fair value analysis

5192
Mitsuboshi Belting Ltd.
MaterialsRubber Products
¥4,225.00
Close used for this calculation
¥3,434.04Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability11/25
Returns10/25
Balance Sheet23/25
Efficiency18/25
Growth6/25
Good
Quality radar
62Prof.11/25Ret.10/25Eff.18/25B.Sht23/25Growth6/25

Consensus fair value

¥3,434.04
Above FV
▼ -18.7% against the close used
Model range ¥987.56 – ¥5,582.65
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¥987.56Fair value¥3,434.04Bull¥5,582.65
FairClose
52-week traded range
52W low ¥3,615.0052W high ¥4,590.00

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

Valuation summary

Trading above the consensus fair value

Mitsuboshi Belting Ltd. closed at ¥4,225.00, 23.0% above the consensus fair value of ¥3,434.04 drawn from 9 valuation models.

Financial DNA score 62/100 — Good. P/E of 16.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,330.04
-68.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,645.61
+10.0%
√(22.5 × EPS × BVPS)
EPS=263.35, BVPS=3642.24
P/E Fair Value
¥5,267.00
+24.7%
EPS × 20x (sector P/E)
EPS=263.35, Sector P/E=20x
Peter Lynch (PEG)
¥987.56
-76.6%
EPS × Growth% (PEG = 1 is fair)
EPS=263.35, g=3.8%
EV/EBITDA
¥5,582.65
+32.1%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=13.28B
Dividend Discount (DDM)
¥3,170.10
-25.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=190.97, r=10%, g=3.8%
Book Value (P/B)
¥2,185.34
-48.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3642.24, ROE=7.5%, g=3.8%, r=10%
Reverse DCF
¥4,225.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.2% | Historical: 3.8%
Margin of Safety
¥2,810.66
-33.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3747.55, 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.