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¥828.77Fair value¥2,766.57Bull¥3,611.20
FairClose
52-week traded range
52W low ¥1,669.0052W high ¥2,079.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
MIROKU JYOHO SERVICE CO.,LTD. closed at ¥2,000.00, 27.7% below the consensus fair value of ¥2,766.57 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 11.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,926.32
+46.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.6%, r=10%, tg=3%, n=10yr
Graham Number
¥2,118.74
+5.9%
√(22.5 × EPS × BVPS)
EPS=180.56, BVPS=1104.97
P/E Fair Value
¥3,611.20
+80.6%
EPS × 20x (sector P/E)
EPS=180.56, Sector P/E=20x
Peter Lynch (PEG)
¥828.77
-58.6%
EPS × Growth% (PEG = 1 is fair)
EPS=180.56, g=4.6%
EV/EBITDA
¥3,314.63
+65.7%
(EBITDA × 12.3x − Net Debt) ÷ Shares
EBITDA=8.45B
Dividend Discount (DDM)
¥1,159.96
-42.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60, r=10%, g=4.6%
Book Value (P/B)
¥2,595.97
+29.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1104.97, ROE=17.3%, g=4.6%, r=10%
Reverse DCF
¥2,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 4.6%
Margin of Safety
¥2,164.06
+8.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2885.42, 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.