MIYAIRI VALVE MFG.CO.,LTD.

6495 TSE Industrials Machinery
TSE Standard
¥110.00
+0.00%
Delayed · cached 15 min

Fair value analysis

6495
MIYAIRI VALVE MFG.CO.,LTD.
IndustrialsMachinery
¥110.00
Close used for this calculation
¥53.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
34/100
Profitability13/25
Returns3/25
Balance Sheet11/25
Efficiency7/25
Growth9/25
Weak
Quality radar
34Prof.13/25Ret.3/25Eff.7/25B.Sht11/25Growth9/25

Consensus fair value

¥53.09
Above FV
▼ -51.7% against the close used
Model range ¥12.41 – ¥108.11
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¥12.41Fair value¥53.09Bull¥108.11
FairClose
52-week traded range
52W low ¥110.0052W high ¥321.00

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

Valuation summary

Trading above the consensus fair value

MIYAIRI VALVE MFG.CO.,LTD. closed at ¥110.00, 107.2% above the consensus fair value of ¥53.09 drawn from 9 valuation models.

Financial DNA score 34/100 — Weak. P/E of 87.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥48.51
-55.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥48.42
-56.0%
√(22.5 × EPS × BVPS)
EPS=1.26, BVPS=82.71 · outside Graham range (P/E 87.3, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
¥25.20
-77.1%
EPS × 20x (sector P/E)
EPS=1.26, Sector P/E=20x
Peter Lynch (PEG)
¥13.26
-87.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1.26, g=10.5%
EV/EBITDA
¥88.36
-19.7%
(EBITDA × 15.3x − Net Debt) ÷ Shares
EBITDA=411.61M
Dividend Discount (DDM)
¥108.11
-1.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2, r=10%, g=8%
Book Value (P/B)
¥12.41
-88.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=82.71, ROE=1.5%, g=6%, r=10%
Reverse DCF
¥110.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27.2% | Historical: 10.5%
Margin of Safety
¥30.53
-72.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=40.71, 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.