Mirai Corp
TSE:3476
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%.
Valuation Backtest
Mirai Corp
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.
Fundamental Analysis
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 |
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
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Mirai Corp's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
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.
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
According to Wall Street analysts, the average 1-year price target for Mirai Corp is 42 300 JPY .
Shareholder Return
Price
Mirai Corp
Average Annual Return | 8.75% |
Standard Deviation of Annual Returns | 34.25% |
Max Drawdown | -58% |
Market Capitalization | 81B JPY |
Shares Outstanding | 1 907 440 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.