Mirai Corp
TSE:3476

Watchlist Manager
Mirai Corp Logo
Mirai Corp
TSE:3476
Watchlist
Price: 43 350 JPY 0.46% Market Closed
Market Cap: 82.8B JPY

Relative Value

The Relative Value of one Mirai Corp stock under the Base Case scenario is 72 162.33 JPY. Compared to the current market price of 43 350 JPY, Mirai Corp is Undervalued by 40%.

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
72 162.33 JPY
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
28
Median 3Y
7
Median 5Y
6.9
Industry
3.6
Forward
8.7
vs History
33
vs Industry
30
Median 3Y
17.6
Median 5Y
17.1
Industry
16.3
Forward
22.7
vs History
19
vs Industry
31
Median 3Y
10.2
Median 5Y
6.4
Industry
11.1
vs History
vs Industry
11
Median 3Y
15.8
Median 5Y
-17.4
Industry
13
vs History
66
vs Industry
39
Median 3Y
1
Median 5Y
1
Industry
0.8
vs History
52
vs Industry
21
Median 3Y
13.2
Median 5Y
13.1
Industry
6.5
Forward
16.3
vs History
49
vs Industry
18
Median 3Y
21.9
Median 5Y
21.5
Industry
11.7
vs History
49
vs Industry
23
Median 3Y
22.4
Median 5Y
22
Industry
15.7
Forward
20.6
vs History
42
vs Industry
22
Median 3Y
28.4
Median 5Y
27.9
Industry
18.7
vs History
19
vs Industry
25
Median 3Y
19
Median 5Y
12.1
Industry
18.5
vs History
vs Industry
6
Median 3Y
-20
Median 5Y
-20
Industry
20.3
vs History
65
vs Industry
37
Median 3Y
0.9
Median 5Y
0.9
Industry
0.7

Multiples Across Competitors

Competitors Multiples
Mirai Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Mirai Corp
TSE:3476
82.7B JPY 6.8 17.8 22 28.5
US
Alexandria Real Estate Equities Inc
NYSE:ARE
16.5B USD 5.1 53.2 13.1 29.5
US
Boston Properties Inc
NYSE:BXP
10.7B USD 3.1 750.1 13.6 25.5
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 11 24.3 25.2 33.4
US
Vornado Realty Trust
NYSE:VNO
7B USD 3.9 848 20.2 57.8
FR
Covivio SA
PAR:COV
5.8B EUR 4.4 84.6 15.9 18.2
US
COPT Defense Properties
NYSE:CDP
6.1B USD 8.1 44 39.6 39.6
JP
Japan Real Estate Investment Corp
TSE:8952
773.3B JPY 9.2 20.6 21.4 27.9
US
Cousins Properties Inc
NYSE:CUZ
5B USD 5.8 107.7 15 46.8
AU
Dexus
ASX:DXS
7.7B AUD 9 -7.9 32.5 32.5
US
SL Green Realty Corp
NYSE:SLG
4.1B USD 4.6 792.8 21.6 55