As of 2025-07-07, the Intrinsic Value of Mirai Corp (3476.T) is 23,637.59 JPY. This 3476.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44,150.00 JPY, the upside of Mirai Corp is -46.50%.
The range of the Intrinsic Value is 527.93 - 106,083.90 JPY
Based on its market price of 44,150.00 JPY and our intrinsic valuation, Mirai Corp (3476.T) is overvalued by 46.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 527.93 - 106,083.90 | 23,637.59 | -46.5% |
| DCF (Growth 10y) | 32,247.59 - 204,716.34 | 70,118.32 | 58.8% |
| DCF (EBITDA 5y) | 147,414.90 - 170,344.23 | 162,787.72 | 268.7% |
| DCF (EBITDA 10y) | 192,596.95 - 234,171.87 | 217,618.82 | 392.9% |
| Fair Value | 13,011.00 - 13,011.00 | 13,011.00 | -70.53% |
| P/E | 39,073.29 - 48,244.87 | 44,168.87 | 0.0% |
| EV/EBITDA | 34,790.11 - 52,372.70 | 45,121.81 | 2.2% |
| EPV | (88,443.29) - (99,933.09) | (94,187.96) | -313.3% |
| DDM - Stable | 34,263.71 - 159,928.25 | 97,095.81 | 119.9% |
| DDM - Multi | 54,525.49 - 184,027.18 | 82,551.31 | 87.0% |
| Market Cap (mil) | 84,326.50 |
| Beta | 0.25 |
| Outstanding shares (mil) | 1.91 |
| Enterprise Value (mil) | 172,053.70 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.39% |
| Cost of Debt | 4.25% |
| WACC | 4.79% |