Mizuno Corporation

8022 TSE Consumer Discretionary Other Products
TSE Prime
¥3,860.00
-1.28%
Delayed · cached 15 min

Fair value analysis

8022
Mizuno Corporation
Consumer DiscretionaryOther Products
¥3,860.00
Close used for this calculation
¥4,339.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability19/25
Returns10/25
Balance Sheet21/25
Efficiency16/25
Growth20/25
Strong
Quality radar
66Prof.19/25Ret.10/25Eff.16/25B.Sht21/25Growth20/25

Consensus fair value

¥4,339.16
Near FV
▲ +12.4% against the close used
Model range ¥2,912.13 – ¥5,891.87
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¥2,912.13Fair value¥4,339.16Bull¥5,891.87
FairClose
52-week traded range
52W low ¥2,576.0052W high ¥4,310.00

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

Valuation summary

Trading below the consensus fair value

Mizuno Corporation closed at ¥3,860.00, 11.0% below the consensus fair value of ¥4,339.16 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 16.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,774.41
-2.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,509.96
-9.1%
√(22.5 × EPS × BVPS)
EPS=239.73, BVPS=2284.02 · outside Graham range (P/E 16.1, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥4,794.60
+24.2%
EPS × 20x (sector P/E)
EPS=239.73, Sector P/E=20x
Peter Lynch (PEG)
¥5,806.26
+50.4%
EPS × Growth% (PEG = 1 is fair)
EPS=239.73, g=24.2%
EV/EBITDA
¥5,891.87
+52.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=26.35B
Dividend Discount (DDM)
¥3,230.82
-16.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.83, r=10%, g=8%
Book Value (P/B)
¥2,912.13
-24.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2284.02, ROE=11.1%, g=6%, r=10%
Reverse DCF
¥3,860.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.2% | Historical: 24.2%
Margin of Safety
¥3,019.74
-21.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4026.32, 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.