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¥114.12Fair value¥505.47Bull¥700.20
FairClose
52-week traded range
52W low ¥375.0052W high ¥468.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MIRARTH HOLDINGS,Inc. closed at ¥438.00, 13.3% below the consensus fair value of ¥505.47 drawn from 9 valuation models.
Financial DNA score 46/100 — Average. P/E of 12.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥656.18
+49.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥697.10
+59.2%
√(22.5 × EPS × BVPS)
EPS=35.01, BVPS=616.9
P/E Fair Value
¥700.20
+59.9%
EPS × 20x (sector P/E)
EPS=35.01, Sector P/E=20x
Peter Lynch (PEG)
¥226.16
-48.4%
EPS × Growth% (PEG = 1 is fair)
EPS=35.01, g=6.5%
EV/EBITDA
¥114.12
-73.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=24.28B
Dividend Discount (DDM)
¥267.50
-38.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.98, r=10%, g=2%
Book Value (P/B)
¥237.95
-45.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=616.9, ROE=5.7%, g=3%, r=10%
Reverse DCF
¥438.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.8% | Historical: -6.5%
Margin of Safety
¥513.37
+17.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=684.49, 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.