¥615.16
Below FV▲ +63.2% against the close used
Model range ¥89.41 – ¥978.24
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥89.41Fair value¥615.16Bull¥978.24
FairClose
52-week traded range
52W low ¥257.0052W high ¥421.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Direct Marketing MiX Inc. closed at ¥377.00, 38.7% below the consensus fair value of ¥615.16 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 13.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥978.24
+159.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥351.41
-6.8%
√(22.5 × EPS × BVPS)
EPS=28.97, BVPS=189.45 · outside Graham range (P/E 13, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
¥579.40
+53.7%
EPS × 20x (sector P/E)
EPS=28.97, Sector P/E=20x
Peter Lynch (PEG)
¥567.52
+50.5%
EPS × Growth% (PEG = 1 is fair)
EPS=28.97, g=19.6%
EV/EBITDA
¥632.13
+67.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.42B
Dividend Discount (DDM)
¥89.41
-76.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7.01, r=10%, g=2%
Book Value (P/B)
¥172.94
-54.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=189.45, ROE=9.4%, g=3%, r=10%
Reverse DCF
¥377.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.3% | Historical: -19.6%
Margin of Safety
¥477.26
+26.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=636.35, 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.