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¥3,622.52Fair value¥5,397.97Bull¥7,912.11
FairClose
52-week traded range
52W low ¥2,107.0052W high ¥3,595.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MITANI CORPORATION closed at ¥3,530.00, 34.6% below the consensus fair value of ¥5,397.97 drawn from 9 valuation models.
Financial DNA score 69/100 — 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
¥5,126.37
+45.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,754.72
+6.4%
√(22.5 × EPS × BVPS)
EPS=280.45, BVPS=2234.18
P/E Fair Value
¥5,609.00
+58.9%
EPS × 20x (sector P/E)
EPS=280.45, Sector P/E=20x
Peter Lynch (PEG)
¥4,411.48
+25.0%
EPS × Growth% (PEG = 1 is fair)
EPS=280.45, g=15.7%
EV/EBITDA
¥7,912.11
+124.1%
(EBITDA × 17.9x − Net Debt) ÷ Shares
EBITDA=37.55B
Dividend Discount (DDM)
¥5,242.05
+48.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=97.08, r=10%, g=8%
Book Value (P/B)
¥4,021.52
+13.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2234.18, ROE=13.2%, g=6%, r=10%
Reverse DCF
¥3,530.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 15.7%
Margin of Safety
¥3,622.52
+2.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4830.03, 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.