First Time Loading...

Mirai Corp
TSE:3476

Watchlist Manager
Mirai Corp Logo
Mirai Corp
TSE:3476
Watchlist
Price: 45 900 JPY 1.55% Market Closed
Updated: May 1, 2024
Section:
 

Relative Value

The Relative Value of one Mirai Corp stock under the Base Case scenario is 65 390.53 JPY. Compared to the current market price of 45 900 JPY, Mirai Corp is Undervalued by 30%.

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
65 390.53 JPY
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

6.7
P/S
P/S
Price to Sales
6.7
vs History
67
vs Industry
28
Median 3Y
7.1
Median 5Y
7
Industry
3.6
Forward
13.7
More Details
17.7
P/E
P/E
Price to Earnings
17.7
vs History
40
vs Industry
28
Median 3Y
17.6
Median 5Y
17
Industry
15.9
Forward
37.9
More Details
6.4
P/OCF
P/OCF
Price to OCF
6.4
vs History
48
vs Industry
50
Median 3Y
6.4
Median 5Y
6.3
Industry
10
More Details
31.7
P/FCFE
P/FCFE
Price to FCFE
31.7
vs History
12
vs Industry
12
Median 3Y
16.6
Median 5Y
-4.2
Industry
12.1
More Details
1
P/B
P/B
Price to Book Value
1
vs History
54
vs Industry
35
Median 3Y
1
Median 5Y
1
Industry
0.8
More Details
12.1
EV/S
EV/S
Enterprise Value to Sales
12.1
vs History
72
vs Industry
23
Median 3Y
13.4
Median 5Y
13.3
Industry
6.7
Forward
24.6
More Details
21.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
21.2
vs History
62
vs Industry
19
Median 3Y
22.1
Median 5Y
21.9
Industry
11.6
More Details
21.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
21.8
vs History
61
vs Industry
23
Median 3Y
22.7
Median 5Y
22.4
Industry
15.6
Forward
22.8
More Details
27.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
27.6
vs History
59
vs Industry
22
Median 3Y
28.4
Median 5Y
28.1
Industry
18.6
More Details
11.4
EV/OCF
EV/OCF
Enterprise Value to OCF
11.4
vs History
58
vs Industry
49
Median 3Y
11.4
Median 5Y
11.5
Industry
17.1
More Details
93.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
93.7
vs History
12
vs Industry
6
Median 3Y
29.8
Median 5Y
-8.3
Industry
18.9
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
69
vs Industry
35
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
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Mirai Corp
TSE:3476
81.3B JPY 6.7 17.7 21.8 27.6
US
Alexandria Real Estate Equities Inc
NYSE:ARE
20.1B USD 6.6 109.3 16 36.8
US
Boston Properties Inc
NYSE:BXP
9.4B USD 2.9 49.3 12.9 23.2
JP
Nippon Building Fund Inc
TSE:8951
1T JPY 10.8 26.3 27.1 37.4
FR
Covivio SA
PAR:COV
4.7B EUR 5.4 -3.3 16.7 18
US
Vornado Realty Trust
NYSE:VNO
5B USD 2.8 115.1 16.2 41.3
AU
Dexus
ASX:DXS
7.5B AUD 8.7 -5.5 30.7 30.7
JP
Japan Real Estate Investment Corp
TSE:8952
766.9B JPY 10.1 23.1 23.9 32.4
JP
Kenedix Office Investment Corp
TSE:8972
650B JPY 19.1 47.2 38.5 51.2
US
Kilroy Realty Corp
NYSE:KRC
3.9B USD 3.5 18.6 12.2 25.3
US
Cousins Properties Inc
NYSE:CUZ
3.5B USD 4.4 42.3 11 29.7

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
ALPHA SPREAD
Join more than 133,300+ 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.