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¥73.60Fair value¥328.26Bull¥1,023.85
FairClose
52-week traded range
52W low ¥303.4052W high ¥457.80
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
MITSUBISHI MOTORS CORPORATION closed at ¥368.00, 12.1% above the consensus fair value of ¥328.26 drawn from 9 valuation models.
Financial DNA score 34/100 — Weak. P/E of 49.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥140.19
-61.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥338.66
-8.0%
√(22.5 × EPS × BVPS)
EPS=7.48, BVPS=681.48 · outside Graham range (P/E 49.2, P/B 0.5) — asset-light, treat as a rough floor
P/E Fair Value
¥149.60
-59.3%
EPS × 20x (sector P/E)
EPS=7.48, Sector P/E=20x
Peter Lynch (PEG)
¥224.40
-39.0%
EPS × Growth% (PEG = 1 is fair)
EPS=7.48, g=30%
EV/EBITDA
¥1,023.85
+178.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=158.15B
Dividend Discount (DDM)
¥127.62
-65.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.01, r=10%, g=2%
Book Value (P/B)
¥73.60
-80.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=681.48, ROE=1.1%, g=3%, r=10%
Reverse DCF
¥368.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.3% | Historical: -39.4%
Margin of Safety
¥157.11
-57.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=209.48, 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.