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¥2,173.06Fair value¥3,507.01Bull¥10,853.94
FairClose
52-week traded range
52W low ¥1,398.0052W high ¥2,217.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MITANI SEKISAN CO.,LTD. closed at ¥1,998.00, 43.0% below the consensus fair value of ¥3,507.01 drawn from 9 valuation models.
Financial DNA score 83/100 — Exceptional. P/E of 10.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,249.64
+12.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,525.81
+26.4%
√(22.5 × EPS × BVPS)
EPS=195.84, BVPS=1447.83
P/E Fair Value
¥3,916.80
+96.0%
EPS × 20x (sector P/E)
EPS=195.84, Sector P/E=20x
Peter Lynch (PEG)
¥5,260.26
+163.3%
EPS × Growth% (PEG = 1 is fair)
EPS=195.84, g=26.9%
EV/EBITDA
¥5,341.99
+167.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=20.89B
Dividend Discount (DDM)
¥10,853.94
+443.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=201, r=10%, g=8%
Book Value (P/B)
¥3,076.63
+54.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1447.83, ROE=14.5%, g=6%, r=10%
Reverse DCF
¥1,998.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: 26.9%
Margin of Safety
¥2,173.06
+8.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2897.42, 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.