MIRARTH HOLDINGS,Inc.

8897 TSE Real Estate Real Estate
TSE Prime
¥438.00
-0.90%
Delayed · cached 15 min

Fair value analysis

8897
MIRARTH HOLDINGS,Inc.
Real EstateReal Estate
¥438.00
Close used for this calculation
¥505.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability8/25
Returns15/25
Balance Sheet3/25
Efficiency20/25
Growth13/25
Average
Quality radar
46Prof.8/25Ret.15/25Eff.20/25B.Sht3/25Growth13/25

Consensus fair value

¥505.47
Below FV
▲ +15.4% against the close used
Model range ¥114.12 – ¥700.20
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.

Educational data only. Not a recommendation to buy, sell or hold any security.