MIRAI INDUSTRY CO.,LTD.

7931 TSE Chemicals Chemicals
TSE Prime
¥3,660.00
+0.27%
Delayed · cached 15 min

Fair value analysis

7931
MIRAI INDUSTRY CO.,LTD.
ChemicalsChemicals
¥3,660.00
Close used for this calculation
¥5,816.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Profitability19/25
Returns13/25
Balance Sheet23/25
Efficiency20/25
Growth22/25
Strong
Quality radar
75Prof.19/25Ret.13/25Eff.20/25B.Sht23/25Growth22/25

Consensus fair value

¥5,816.41
Below FV
▲ +58.9% against the close used
Model range ¥2,308.88 – ¥10,391.62
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¥2,308.88Fair value¥5,816.41Bull¥10,391.62
FairClose
52-week traded range
52W low ¥2,844.0052W high ¥3,970.00

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

Valuation summary

Trading below the consensus fair value

MIRAI INDUSTRY CO.,LTD. closed at ¥3,660.00, 37.1% below the consensus fair value of ¥5,816.41 drawn from 9 valuation models.

Financial DNA score 75/100 — Strong. P/E of 12.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,366.12
+19.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,730.26
+29.2%
√(22.5 × EPS × BVPS)
EPS=290.73, BVPS=3420.56
P/E Fair Value
¥5,814.60
+58.9%
EPS × 20x (sector P/E)
EPS=290.73, Sector P/E=20x
Peter Lynch (PEG)
¥4,858.10
+32.7%
EPS × Growth% (PEG = 1 is fair)
EPS=290.73, g=16.7%
EV/EBITDA
¥10,391.62
+183.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=9.33B
Dividend Discount (DDM)
¥7,826.54
+113.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=144.94, r=10%, g=8%
Book Value (P/B)
¥2,308.88
-36.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3420.56, ROE=8.7%, g=6%, r=10%
Reverse DCF
¥3,660.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 16.7%
Margin of Safety
¥3,727.75
+1.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4970.33, 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.