Mizuho Leasing Company,Limited

8425 TSE Financials Other Financing Business
TSE Prime
¥1,346.00
-0.15%
Delayed · cached 15 min

Fair value analysis

8425
Mizuho Leasing Company,Limited
FinancialsOther Financing Business
¥1,346.00
Close used for this calculation
¥3,211.58Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability19/25
Returns9/25
Balance Sheet8/25
Efficiency25/25
Growth25/25
Good
Quality radar
61Prof.19/25Ret.9/25Eff.25/25B.Sht8/25Growth25/25

Consensus fair value

¥3,211.58
Below FV
▲ +138.6% against the close used
Model range ¥2,179.60 – ¥5,099.40
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¥2,179.60Fair value¥3,211.58Bull¥5,099.40
FairClose
52-week traded range
52W low ¥1,229.0052W high ¥1,542.00

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

Valuation summary

Trading below the consensus fair value

Mizuho Leasing Company,Limited closed at ¥1,346.00, 58.1% below the consensus fair value of ¥3,211.58 drawn from 8 valuation models.

Financial DNA score 61/100 — Good. P/E of 7.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,373.94
+150.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,418.64
+79.7%
√(22.5 × EPS × BVPS)
EPS=169.98, BVPS=1529.55
P/E Fair Value
¥3,399.60
+152.6%
EPS × 20x (sector P/E)
EPS=169.98, Sector P/E=20x
Peter Lynch (PEG)
¥5,099.40
+278.9%
EPS × Growth% (PEG = 1 is fair)
EPS=169.98, g=30%
Dividend Discount (DDM)
¥2,754.72
+104.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=51.01, r=10%, g=8%
Book Value (P/B)
¥2,179.60
+61.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1529.55, ROE=11.7%, g=6%, r=10%
Reverse DCF
¥1,346.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.6% | Historical: 33.7%
Margin of Safety
¥2,298.05
+70.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3064.06, 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.