Mitsuuroko Group Holdings Co.,Ltd.

8131 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥2,507.00
+3.55%
Delayed · cached 15 min

Fair value analysis

8131
Mitsuuroko Group Holdings Co.,Ltd.
Consumer DiscretionaryWholesale Trade
¥2,507.00
Close used for this calculation
¥2,984.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability17/25
Returns10/25
Balance Sheet16/25
Efficiency18/25
Growth20/25
Good
Quality radar
61Prof.17/25Ret.10/25Eff.18/25B.Sht16/25Growth20/25

Consensus fair value

¥2,984.80
Below FV
▲ +19.1% against the close used
Model range ¥1,425.92 – ¥5,228.92
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¥1,425.92Fair value¥2,984.80Bull¥5,228.92
FairClose
52-week traded range
52W low ¥1,721.0052W high ¥2,507.00

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

Valuation summary

Trading below the consensus fair value

Mitsuuroko Group Holdings Co.,Ltd. closed at ¥2,507.00, 16.0% below the consensus fair value of ¥2,984.80 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 15.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,425.92
-43.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,673.11
+6.6%
√(22.5 × EPS × BVPS)
EPS=164.68, BVPS=1928.46
P/E Fair Value
¥3,293.60
+31.4%
EPS × 20x (sector P/E)
EPS=164.68, Sector P/E=20x
Peter Lynch (PEG)
¥4,940.40
+97.1%
EPS × Growth% (PEG = 1 is fair)
EPS=164.68, g=30%
EV/EBITDA
¥5,228.92
+108.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=17.87B
Dividend Discount (DDM)
¥3,560.44
+42.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=65.93, r=10%, g=8%
Book Value (P/B)
¥1,446.35
-42.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1928.46, ROE=9%, g=6%, r=10%
Reverse DCF
¥2,507.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.5% | Historical: 48.2%
Margin of Safety
¥1,848.16
-26.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2464.21, 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.