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¥1,078.27Fair value¥3,448.01Bull¥4,531.38
FairClose
52-week traded range
52W low ¥1,565.0052W high ¥2,430.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Media Research Institute,Inc. closed at ¥1,920.00, 44.3% below the consensus fair value of ¥3,448.01 drawn from 9 valuation models.
Financial DNA score 78/100 — Strong. P/E of 10.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,531.38
+136.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,221.13
+15.7%
√(22.5 × EPS × BVPS)
EPS=177.01, BVPS=1238.71
P/E Fair Value
¥3,540.20
+84.4%
EPS × 20x (sector P/E)
EPS=177.01, Sector P/E=20x
Peter Lynch (PEG)
¥2,168.37
+12.9%
EPS × Growth% (PEG = 1 is fair)
EPS=177.01, g=12.3%
EV/EBITDA
¥4,100.79
+113.6%
(EBITDA × 16.1x − Net Debt) ÷ Shares
EBITDA=312.89M
Dividend Discount (DDM)
¥1,078.27
-43.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.97, r=10%, g=8%
Book Value (P/B)
¥2,910.97
+51.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1238.71, ROE=15.4%, g=6%, r=10%
Reverse DCF
¥1,920.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.2% | Historical: 12.3%
Margin of Safety
¥2,573.18
+34.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3430.9, 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.