MTI Ltd.

9438 TSE Technology Information & Communication
TSE Prime
¥582.00
+0.17%
Delayed · cached 15 min

Fair value analysis

9438
MTI Ltd.
TechnologyInformation & Communication
¥582.00
Close used for this calculation
¥1,174.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability8/25
Returns19/25
Balance Sheet21/25
Efficiency25/25
Growth13/25
Strong
Quality radar
73Prof.8/25Ret.19/25Eff.25/25B.Sht21/25Growth13/25

Consensus fair value

¥1,174.88
Below FV
▲ +101.9% against the close used
Model range ¥241.91 – ¥1,891.95
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¥241.91Fair value¥1,174.88Bull¥1,891.95
FairClose
52-week traded range
52W low ¥530.0052W high ¥869.00

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

Valuation summary

Trading below the consensus fair value

MTI Ltd. closed at ¥582.00, 50.5% below the consensus fair value of ¥1,174.88 drawn from 8 valuation models.

Financial DNA score 73/100 — Strong. P/E of 9.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,891.95
+225.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥679.04
+16.7%
√(22.5 × EPS × BVPS)
EPS=61.62, BVPS=332.57
P/E Fair Value
¥1,232.40
+111.8%
EPS × 20x (sector P/E)
EPS=61.62, Sector P/E=20x
EV/EBITDA
¥753.18
+29.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.26B
Dividend Discount (DDM)
¥241.91
-58.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=18.97, r=10%, g=2%
Book Value (P/B)
¥812.42
+39.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=332.57, ROE=20.1%, g=3%, r=10%
Reverse DCF
¥582.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.1% | Historical: 0%
Margin of Safety
¥950.85
+63.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1267.8, 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.