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.