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¥765.40Fair value¥2,862.55Bull¥5,100.08
FairClose
52-week traded range
52W low ¥2,535.0052W high ¥5,246.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
MINEBEA MITSUMI Inc. closed at ¥3,391.00, 18.5% above the consensus fair value of ¥2,862.55 drawn from 9 valuation models.
Financial DNA score 57/100 — Good. P/E of 13.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥765.40
-77.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,918.85
-43.4%
√(22.5 × EPS × BVPS)
EPS=246.6, BVPS=663.6 · outside Graham range (P/E 13.8, P/B 5.1) — asset-light, treat as a rough floor
P/E Fair Value
¥4,932.00
+45.4%
EPS × 20x (sector P/E)
EPS=246.6, Sector P/E=20x
Peter Lynch (PEG)
¥2,337.77
-31.1%
EPS × Growth% (PEG = 1 is fair)
EPS=246.6, g=9.5%
EV/EBITDA
¥5,100.08
+50.4%
(EBITDA × 14.7x − Net Debt) ÷ Shares
EBITDA=174.4B
Dividend Discount (DDM)
¥2,691.78
-20.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.85, r=10%, g=8%
Book Value (P/B)
¥1,011.99
-70.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=663.6, ROE=12.1%, g=6%, r=10%
Reverse DCF
¥3,391.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: 9.5%
Margin of Safety
¥1,904.06
-43.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2538.75, 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.