MIKUNI CORPORATION

7247 TSE Automobiles Transportation Equipment
TSE Standard
¥361.00
-0.55%
Delayed · cached 15 min

Fair value analysis

7247
MIKUNI CORPORATION
AutomobilesTransportation Equipment
¥361.00
Close used for this calculation
¥658.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability6/25
Returns13/25
Balance Sheet8/25
Efficiency25/25
Growth14/25
Good
Quality radar
52Prof.6/25Ret.13/25Eff.25/25B.Sht8/25Growth14/25

Consensus fair value

¥658.08
Below FV
▲ +82.3% against the close used
Model range ¥15.47 – ¥2,030.92
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¥15.47Fair value¥658.08Bull¥2,030.92
FairClose
52-week traded range
52W low ¥325.0052W high ¥435.00

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

Valuation summary

Trading below the consensus fair value

MIKUNI CORPORATION closed at ¥361.00, 45.1% below the consensus fair value of ¥658.08 drawn from 9 valuation models.

Financial DNA score 52/100 — Good. P/E of 10.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥667.05
+84.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥981.63
+171.9%
√(22.5 × EPS × BVPS)
EPS=35.59, BVPS=1203.33
P/E Fair Value
¥711.80
+97.2%
EPS × 20x (sector P/E)
EPS=35.59, Sector P/E=20x
Peter Lynch (PEG)
¥84.70
-76.5%
EPS × Growth% (PEG = 1 is fair)
EPS=35.59, g=2.4%
EV/EBITDA
¥2,030.92
+462.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.85B
Dividend Discount (DDM)
¥178.59
-50.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.01, r=10%, g=2%
Book Value (P/B)
¥15.47
-95.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1203.33, ROE=3.1%, g=3%, r=10%
Reverse DCF
¥361.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.1% | Historical: -2.4%
Margin of Safety
¥590.12
+63.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=786.83, 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.