MITANI SANGYO CO.,LTD.

8285 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥796.00
+2.71%
Delayed · cached 15 min

Fair value analysis

8285
MITANI SANGYO CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥796.00
Close used for this calculation
¥1,462.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability17/25
Returns11/25
Balance Sheet14/25
Efficiency18/25
Growth23/25
Good
Quality radar
60Prof.17/25Ret.11/25Eff.18/25B.Sht14/25Growth23/25

Consensus fair value

¥1,462.25
Below FV
▲ +83.7% against the close used
Model range ¥224.45 – ¥2,359.64
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¥224.45Fair value¥1,462.25Bull¥2,359.64
FairClose
52-week traded range
52W low ¥433.0052W high ¥801.00

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

Valuation summary

Trading below the consensus fair value

MITANI SANGYO CO.,LTD. closed at ¥796.00, 45.6% below the consensus fair value of ¥1,462.25 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 13.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,359.64
+196.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,107.72
+39.2%
√(22.5 × EPS × BVPS)
EPS=58.92, BVPS=925.58
P/E Fair Value
¥1,178.40
+48.0%
EPS × 20x (sector P/E)
EPS=58.92, Sector P/E=20x
Peter Lynch (PEG)
¥1,551.36
+94.9%
EPS × Growth% (PEG = 1 is fair)
EPS=58.92, g=26.3%
EV/EBITDA
¥1,450.08
+82.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.53B
Dividend Discount (DDM)
¥700.64
-12.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=12.97, r=10%, g=8%
Book Value (P/B)
¥224.45
-71.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=925.58, ROE=7%, g=6%, r=10%
Reverse DCF
¥796.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.8% | Historical: 26.3%
Margin of Safety
¥1,161.44
+45.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1548.59, 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.