MIURA CO.,LTD.

6005 TSE Industrials Machinery
TSE Prime
¥3,005.00
-1.60%
Delayed · cached 15 min

Fair value analysis

6005
MIURA CO.,LTD.
IndustrialsMachinery
¥3,005.00
Close used for this calculation
¥5,057.59Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability19/25
Returns14/25
Balance Sheet18/25
Efficiency18/25
Growth20/25
Strong
Quality radar
69Prof.19/25Ret.14/25Eff.18/25B.Sht18/25Growth20/25

Consensus fair value

¥5,057.59
Below FV
▲ +68.3% against the close used
Model range ¥2,701.12 – ¥6,561.75
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¥2,701.12Fair value¥5,057.59Bull¥6,561.75
FairClose
52-week traded range
52W low ¥2,795.5052W high ¥3,525.00

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

Valuation summary

Trading below the consensus fair value

MIURA CO.,LTD. closed at ¥3,005.00, 40.6% below the consensus fair value of ¥5,057.59 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 12.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,561.75
+118.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,011.26
+0.2%
√(22.5 × EPS × BVPS)
EPS=238.72, BVPS=1688.2
P/E Fair Value
¥4,774.40
+58.9%
EPS × 20x (sector P/E)
EPS=238.72, Sector P/E=20x
Peter Lynch (PEG)
¥4,301.73
+43.2%
EPS × Growth% (PEG = 1 is fair)
EPS=238.72, g=18%
EV/EBITDA
¥6,164.40
+105.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=44.82B
Dividend Discount (DDM)
¥3,894.48
+29.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=72.12, r=10%, g=8%
Book Value (P/B)
¥2,701.12
-10.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1688.2, ROE=12.4%, g=6%, r=10%
Reverse DCF
¥3,005.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 18%
Margin of Safety
¥3,586.85
+19.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4782.47, 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.