Mirai Corp
TSE:3476

Watchlist Manager
Mirai Corp Logo
Mirai Corp
TSE:3476
Watchlist
Price: 41 800 JPY 0.72% Market Closed
Market Cap: 79.8B JPY
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Mirai Corp stock under the Base Case scenario is 71 201.26 JPY. Compared to the current market price of 41 800 JPY, Mirai Corp is Undervalued by 41%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
71 201.26 JPY
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

6.6
P/S
P/S
Price to Sales
6.6
vs History
66
vs Industry
28
Median 3Y
6.9
Median 5Y
6.9
Industry
3.6
Forward
8.4
More Details
17.2
P/E
P/E
Price to Earnings
17.2
vs History
52
vs Industry
30
Median 3Y
17.5
Median 5Y
17.2
Industry
16.4
Forward
21.9
More Details
12.5
P/OCF
P/OCF
Price to OCF
12.5
vs History
23
vs Industry
31
Median 3Y
11.9
Median 5Y
6.4
Industry
11
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
11
Median 3Y
-35.1
Median 5Y
-27.4
Industry
12.7
More Details
0.9
P/B
P/B
Price to Book Value
0.9
vs History
73
vs Industry
39
Median 3Y
1
Median 5Y
1
Industry
0.8
More Details
12.6
EV/S
EV/S
Enterprise Value to Sales
12.6
vs History
55
vs Industry
21
Median 3Y
12.7
Median 5Y
12.7
Industry
6.4
Forward
16
More Details
21.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
21.1
vs History
55
vs Industry
18
Median 3Y
21.4
Median 5Y
21.2
Industry
11.9
More Details
21.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
21.6
vs History
58
vs Industry
23
Median 3Y
21.9
Median 5Y
21.8
Industry
15.8
Forward
20.2
More Details
27.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
27.9
vs History
50
vs Industry
22
Median 3Y
28.1
Median 5Y
27.9
Industry
18.9
More Details
23.7
EV/OCF
EV/OCF
Enterprise Value to OCF
23.7
vs History
23
vs Industry
25
Median 3Y
23.1
Median 5Y
12.1
Industry
18.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
6
Median 3Y
-20.2
Median 5Y
-20.2
Industry
20.3
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
77
vs Industry
37
Median 3Y
0.9
Median 5Y
0.9
Industry
0.7
More Details

Multiples Across Competitors

Competitors Multiples
Mirai Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Mirai Corp
TSE:3476
79.7B JPY 6.6 17.2 21.6 27.9
US
Alexandria Real Estate Equities Inc
NYSE:ARE
12.6B USD 3.9 96.1 11.4 27.4
US
Boston Properties Inc
NYSE:BXP
10.2B USD 3 -2 292.7 13.5 25.2
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 11.3 24.7 25.6 33.9
US
Vornado Realty Trust
NYSE:VNO
7.5B USD 4.1 71.7 19.5 53.4
FR
Covivio SA
PAR:COV
5.4B EUR 4.2 79.9 15.6 17.8
US
COPT Defense Properties
NYSE:CDP
6B USD 8 42.5 38.5 38.5
JP
Japan Real Estate Investment Corp
TSE:8952
813.2B JPY 9.7 21.7 22.1 28.8
AU
Dexus
ASX:DXS
8.2B AUD 9.5 -8.4 33.8 33.8
US
Cousins Properties Inc
NYSE:CUZ
4.7B USD 5.3 88 13.6 40.8
JP
Kenedix Office Investment Corp
TSE:8972
609B JPY 7.8 12.3 21.2 26.4
P/E Multiple
Earnings Growth PEG
JP
Mirai Corp
TSE:3476
Average P/E: 50.5
17.2
6%
2.9
US
Alexandria Real Estate Equities Inc
NYSE:ARE
96.1
20%
4.8
US
Boston Properties Inc
NYSE:BXP
Negative Multiple: -2 292.7
181%
N/A
JP
Nippon Building Fund Inc
TSE:8951
24.7
-1%
N/A
US
Vornado Realty Trust
NYSE:VNO
71.7
138%
0.5
FR
Covivio SA
PAR:COV
79.9
98%
0.8
US
COPT Defense Properties
NYSE:CDP
42.5
6%
7.1
JP
Japan Real Estate Investment Corp
TSE:8952
21.7
-2%
N/A
AU
Dexus
ASX:DXS
Negative Multiple: -8.4 N/A N/A
US
Cousins Properties Inc
NYSE:CUZ
88
37%
2.4
JP
Kenedix Office Investment Corp
TSE:8972
12.3
-13%
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 253,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.