First Time Loading...

Mirai Corp
TSE:3476

Watchlist Manager
Mirai Corp Logo
Mirai Corp
TSE:3476
Watchlist
Price: 45 750 JPY 0.44%
Updated: Apr 19, 2024

Intrinsic Value

MIRAI Corp. is a real investment trust company, which invests in offices, commercial facilities, and hotels. [ Read More ]

The intrinsic value of one Mirai Corp stock under the Base Case scenario is 41 713.8 JPY. Compared to the current market price of 45 750 JPY, Mirai Corp is Overvalued by 9%.

Key Points:
Intrinsic Value
Base Case
41 713.8 JPY
Overvaluation 9%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Mirai Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Mirai Corp stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Mirai Corp

Provide an overview of the primary business activities
of Mirai Corp.

What unique competitive advantages
does Mirai Corp hold over its rivals?

What risks and challenges
does Mirai Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Mirai Corp.

Provide P/S
for Mirai Corp.

Provide P/E
for Mirai Corp.

Provide P/OCF
for Mirai Corp.

Provide P/FCFE
for Mirai Corp.

Provide P/B
for Mirai Corp.

Provide EV/S
for Mirai Corp.

Provide EV/GP
for Mirai Corp.

Provide EV/EBITDA
for Mirai Corp.

Provide EV/EBIT
for Mirai Corp.

Provide EV/OCF
for Mirai Corp.

Provide EV/FCFF
for Mirai Corp.

Provide EV/IC
for Mirai Corp.

Show me price targets
for Mirai Corp made by professional analysts.

What are the Revenue projections
for Mirai Corp?

How accurate were the past Revenue estimates
for Mirai Corp?

What are the Net Income projections
for Mirai Corp?

How accurate were the past Net Income estimates
for Mirai Corp?

What are the EPS projections
for Mirai Corp?

How accurate were the past EPS estimates
for Mirai Corp?

What are the EBIT projections
for Mirai Corp?

How accurate were the past EBIT estimates
for Mirai Corp?

Compare the revenue forecasts
for Mirai Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Mirai Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Mirai Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Mirai Corp compared to its peers.

Compare the P/E ratios
of Mirai Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Mirai Corp with its peers.

Analyze the financial leverage
of Mirai Corp compared to its main competitors.

Show all profitability ratios
for Mirai Corp.

Provide ROE
for Mirai Corp.

Provide ROA
for Mirai Corp.

Provide ROIC
for Mirai Corp.

Provide ROCE
for Mirai Corp.

Provide Gross Margin
for Mirai Corp.

Provide Operating Margin
for Mirai Corp.

Provide Net Margin
for Mirai Corp.

Provide FCF Margin
for Mirai Corp.

Show all solvency ratios
for Mirai Corp.

Provide D/E Ratio
for Mirai Corp.

Provide D/A Ratio
for Mirai Corp.

Provide Interest Coverage Ratio
for Mirai Corp.

Provide Altman Z-Score Ratio
for Mirai Corp.

Provide Quick Ratio
for Mirai Corp.

Provide Current Ratio
for Mirai Corp.

Provide Cash Ratio
for Mirai Corp.

What is the historical Revenue growth
over the last 5 years for Mirai Corp?

What is the historical Net Income growth
over the last 5 years for Mirai Corp?

What is the current Free Cash Flow
of Mirai Corp?

Financials

Balance Sheet Decomposition
Mirai Corp

Current Assets 6B
Cash & Short-Term Investments 3B
Receivables 255.8m
Other Current Assets 2.8B
Non-Current Assets 168.7B
Long-Term Investments 162.7B
PP&E 5.1B
Intangibles 11.4m
Other Non-Current Assets 899.1m
Current Liabilities 20.1B
Accounts Payable 739.9m
Accrued Liabilities 82.7m
Other Current Liabilities 19.3B
Non-Current Liabilities 73.3B
Long-Term Debt 67.5B
Other Non-Current Liabilities 5.8B
Efficiency

Earnings Waterfall
Mirai Corp

Revenue
12.1B JPY
Cost of Revenue
-5.2B JPY
Gross Profit
6.9B JPY
Operating Expenses
-1.6B JPY
Operating Income
5.3B JPY
Other Expenses
-686.7m JPY
Net Income
4.6B JPY

Free Cash Flow Analysis
Mirai Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Mirai Corp's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Net Income
Positive 3-Years Revenue Growth
55/100
Profitability
Score

Mirai Corp's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Mirai Corp's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
High Interest Coverage
Short-Term Solvency
34/100
Solvency
Score

Mirai Corp's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Mirai Corp

Wall Street analysts forecast Mirai Corp stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Mirai Corp is 42 300 JPY .

Lowest
Price Target
Not Available
Average
Price Target
42 300 JPY
8% Downside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Mirai Corp

1M 1M
+2%
6M 6M
-3%
1Y 1Y
+2%
3Y 3Y
+1%
5Y 5Y
+25%
10Y 10Y
+66%
Annual Price Range
45 750
52w Low
42 550
52w High
47 750
Price Metrics
Average Annual Return 8.75%
Standard Deviation of Annual Returns 34.25%
Max Drawdown -58%
Shares Statistics
Market Capitalization 81B JPY
Shares Outstanding 1 907 440
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Mirai Corp Logo
Mirai Corp

Country

Japan

Industry

Real Estate

Market Cap

81B JPY

Dividend Yield

5.05%

Description

MIRAI Corp. is a real investment trust company, which invests in offices, commercial facilities, and hotels. The company is headquartered in Chiyoda-Ku, Tokyo-To. The company went IPO on 2016-12-16. The company aims to achieve sustainable growth in asset and stable earnings from mid-term to long-term perspectives. The Fund mainly invests in office buildings and commercial buildings and hotels. Its properties included Shinagawa Seaside Park Tower, Kawasaki Tech Center, Shinjuku East Side Square, Hillcoat Higashi Shinjuku, and others. The asset manager of the REIT is Mitsui Bussan & Idera Partners Co., Ltd.

Contact

TOKYO-TO
Chiyoda-ku
3-2-1, Nishi-Kanda
+81366325950.0
http://3476.jp/

IPO

2016-12-16

Employees

-

Officers

Executive Director
Michio Suganuma
Joint Company Secretary
Ms. Po Yi Fok CPA

See Also

Discover More
What is the Intrinsic Value of one Mirai Corp stock?

The intrinsic value of one Mirai Corp stock under the Base Case scenario is 41 713.8 JPY.

Is Mirai Corp stock undervalued or overvalued?

Compared to the current market price of 45 750 JPY, Mirai Corp is Overvalued by 9%.