Mammy Mart Holdings Corporation

9823 TSE Consumer Discretionary Retail Trade
TSE Standard
¥1,001.00
-0.20%
Delayed · cached 15 min

Fair value analysis

9823
Mammy Mart Holdings Corporation
Consumer DiscretionaryRetail Trade
¥1,001.00
Close used for this calculation
¥1,599.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability11/25
Returns18/25
Balance Sheet7/25
Efficiency25/25
Growth16/25
Good
Quality radar
61Prof.11/25Ret.18/25Eff.25/25B.Sht7/25Growth16/25

Consensus fair value

¥1,599.99
Below FV
▲ +59.8% against the close used
Model range ¥784.73 – ¥4,478.54
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¥784.73Fair value¥1,599.99Bull¥4,478.54
FairClose
52-week traded range
52W low ¥981.0052W high ¥1,783.00

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

Valuation summary

Trading below the consensus fair value

Mammy Mart Holdings Corporation closed at ¥1,001.00, 37.4% below the consensus fair value of ¥1,599.99 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 9.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥892.37
-10.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.5%, r=10%, tg=3%, n=10yr
Graham Number
¥1,415.06
+41.4%
√(22.5 × EPS × BVPS)
EPS=104.91, BVPS=848.31
P/E Fair Value
¥2,098.20
+109.6%
EPS × 20x (sector P/E)
EPS=104.91, Sector P/E=20x
Peter Lynch (PEG)
¥784.73
-21.6%
EPS × Growth% (PEG = 1 is fair)
EPS=104.91, g=7.5%
EV/EBITDA
¥2,671.87
+166.9%
(EBITDA × 13.7x − Net Debt) ÷ Shares
EBITDA=10.02B
Dividend Discount (DDM)
¥4,478.54
+347.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=105, r=10%, g=7.5%
Book Value (P/B)
¥1,505.74
+50.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=848.31, ROE=13.1%, g=6%, r=10%
Reverse DCF
¥1,001.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 7.5%
Margin of Safety
¥1,101.41
+10.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1468.54, 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.