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¥382.18Fair value¥1,549.67Bull¥3,155.89
FairClose
52-week traded range
52W low ¥1,091.0052W high ¥1,199.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Miahelsa Holdings Corporation closed at ¥1,199.00, 22.6% below the consensus fair value of ¥1,549.67 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 16.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,346.28
+12.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,501.08
+25.2%
√(22.5 × EPS × BVPS)
EPS=71.83, BVPS=1394.19
P/E Fair Value
¥1,436.60
+19.8%
EPS × 20x (sector P/E)
EPS=71.83, Sector P/E=20x
Peter Lynch (PEG)
¥639.29
-46.7%
EPS × Growth% (PEG = 1 is fair)
EPS=71.83, g=8.9%
EV/EBITDA
¥3,155.89
+163.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.37B
Dividend Discount (DDM)
¥382.18
-68.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.98, r=10%, g=2%
Book Value (P/B)
¥438.17
-63.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1394.19, ROE=5.2%, g=3%, r=10%
Reverse DCF
¥1,199.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.7% | Historical: -8.9%
Margin of Safety
¥1,070.99
-10.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1427.99, 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.