Mitsubishi Estate Co Ltd (MITEY) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Mitsubishi Estate Co Ltd $12.08, price $23.03, upside -47.6%, quality 49 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Mitsubishi Estate Co Ltd ADR for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range $10.70 – $33.76 · fair‑value band $6.78 – $26.21 · the $23.03 price screens above the $12.08 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Mitsubishi Estate Co Ltd ADR in your weekly email
Every Wednesday you see whether Mitsubishi Estate Co Ltd ADR is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Mitsubishi Estate Co., Ltd. engages in the real estate activities in Japan and internationally.
Show more
Mitsubishi Estate Co., Ltd. engages in the real estate activities in Japan and internationally. The company develops, leases, manages, and sells office buildings and commercial facilities; operates rental offices, coworking space, virtual offices, hourly meeting rooms, home delivery storage service, commercial nursing homes, and building garages; offers real estate management, as well as building management services, such as security, facility management, cleaning, and planting services; and operates hotels and airports. It also engages in the construction, sales, management, and leasing of developed condominiums and residential houses; design and contract construction of custom-built houses; renovation and sales of condominiums; real estate brokerage; dark fiber leasing and data center housing business; provision of real estate investment, such as asset management services to investment corporations and real estate funds; architectural design and engineering business; cooling and heating supply business; delivery and takeout; and parking management business. In addition, the company leases, operates, and manages logistics facilities; sells gasoline products; purchases, manufactures, processes, and sells construction materials; constructs prefabricated housing using cross-laminated timber and laminated wood; constructs, manufactures, and sells furniture and household items; offers financial consulting and investment advisory services; and develops and manages information systems and software. Further, it plans, develops, and operates GYYM, a platform service for fitness facilities; Ele-Cinema, an elevator projection type media solution; and Machi Pass FACE, a collaboration platform that enables facial recognition services. Additionally, the company offers human resources, land management, and landscaping services. Mitsubishi Estate Co., Ltd. was founded in 1890 and is headquartered in Tokyo, Japan.
Stock analysis
Mitsubishi Estate Co Ltd ADR (MITEY) currently trades at $23.03, while our model-based Fair Value estimate is $12.08, implying the stock looks roughly 90.7% overvalued today.
Show more
Valuation
How firm this estimate is: it rests on 24 models at a data quality of 93/100, which puts the evidence level at high.
Scenario range: $6.78 (bear) to $26.21 (bull), the price of $23.03 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 49/100 (below-average quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Mitsubishi Estate Co Ltd ADR reported revenue of ¥1.9T in FY2026 versus ¥1.3T in FY2022, a compound +8.2%/yr. Reported net income was ¥236B in FY2026, compounding +11.0%/yr from FY2022.
Key figures
Market cap $30.8B · P/E ratio 20.4 · P/S ratio 2.60 · EPS (TTM) $1.13 · Dividend yield 1.2% · Net margin 12.7% · Return on equity 8.4% · Return on assets (EBIT) 4.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (medium confidence).
What moves the price
The share trades about 32% below its 52-week high and 11% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −9% fair-value upside, at −48%, MITEY screens richer than that median.
Fair Value models
Bear $6.78Fair Value $12.08Bull $26.21
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.49/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+17.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.4%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.9%
Start year 2021 (pandemic). Over 10 years: +6.3% a year
Revenue growth 29 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+4.2%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in JPY ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in JPY: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+11.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.1%
Dividend (yield on the price)1.2%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.12% vs 12%, steady
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.19% → 19%
Start year 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
more than +80 %
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+3.6%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about +1.5% a year for the forecasts.
Compare Mitsubishi Estate Co Ltd ADR with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Real Estate - Diversified · 132 stocks
Beats the industry median on 4/15 measures
Overall it trails its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside−48% · Bottom 25%
Profitability
Return on equity (TTM)8% · Top 25%
Return on assets2% · Above median
Net margin (TTM)13% · Above median
Operating margin (TTM)19% · Below median
Growth and dividend
Revenue growth1% · Below median
Dividend yield (TTM)1.2% · Below median
Balance sheet
Debt / equity1.08× · Highest 25%
Valuation Multiplesvs Real Estate - Diversified median · lower = cheaper
P/E (TTM)20.4× · Priciest 25%
P/B1.81× · Priciest 25%
P/S (TTM)2.80× · Pricier than median
P/FCF3.7× · Pricier than median
EV/EBITDA17.1× · Pricier than median
PEG1.47× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 38
FUTURE (revenue growth)4· sector 31
PAST (return on equity)34· sector 20
HEALTH (low debt)46· sector 75
DIVIDEND (yield)24· sector 55
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Mitsubishi Estate Co Ltd ADR Fair Value". https://www.fairvalue-calculator.com/stock/MITEY
Frequently asked questions
Is Mitsubishi Estate Co Ltd (MITEY) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $12.08 versus a price of $23.03, about −48% upside (overvalued).
What is the fair value of MITEY?
Our model-based fair value for Mitsubishi Estate Co Ltd ADR is $12.08 (as of Sep 24, 2026), built from audited fundamentals. The current price: $23.03.
What is the quality score of MITEY?
Mitsubishi Estate Co Ltd ADR has a Quality Score of 49/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Mitsubishi Estate Co Ltd (MITEY)?
Our model-based price target is the fair value of $12.08 (as of Sep 24, 2026) from 11 valuation models. Cautious scenario $6.78, optimistic scenario $26.21. It is a calculation from audited fundamentals, not an analyst target.
What is the Mitsubishi Estate Co Ltd ADR stock forecast for 2026?
Our models put fair value at $12.08, about −48% upside versus a price of $23.03 (overvalued). Cautious scenario $6.78, optimistic scenario $26.21. The calculation is refreshed regularly with new filings.
What is the revenue of Mitsubishi Estate Co Ltd (MITEY)?
Mitsubishi Estate Co Ltd ADR reported trailing-twelve-month revenue of about ¥1.7T (latest available figure, as of Sep 24, 2026).
Does Mitsubishi Estate Co Ltd ADR pay a dividend?
Mitsubishi Estate Co Ltd ADR currently shows a dividend yield of about 1.18% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Mitsubishi Estate Co Ltd (MITEY)?
For today's price to be fair in a discounted-cash-flow model, Mitsubishi Estate Co Ltd ADR would have to grow free cash flow by more than 80 % per year for five years (discount rate 8.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of MITEY use?
Our models discount Mitsubishi Estate Co Ltd ADR at 8.1 %: a base by market capitalisation (large), damped by beta 0.38, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Mitsubishi Estate Co Ltd ADR that is more than 80 % per year a year over ten years, using the same discount rate (8.1 %) and the same formula as our fair value.
How much growth has Mitsubishi Estate Co Ltd (MITEY) delivered so far?
Over the past 5 years revenue at Mitsubishi Estate Co Ltd ADR grew +8.9 % a year. The price currently implies more than 80 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Mitsubishi Estate Co Ltd (MITEY) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into Mitsubishi Estate Co Ltd ADR (more than 80 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Mitsubishi Estate Co Ltd (MITEY)?
The free-cash-flow yield on the price is 0.19 %: that much free cash flow Mitsubishi Estate Co Ltd ADR produces per unit of market value. When it exceeds the discount rate of our models (8.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Mitsubishi Estate Co Ltd (MITEY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Mitsubishi Estate Co Ltd ADR it is $12.08 per share (as of Sep 24, 2026), against a price of $23.03. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is Mitsubishi Estate Co Ltd ADR stock overvalued or undervalued in 2026?
As of Sep 24, 2026, MITEY trades above its calculated fair value: price $23.03, fair value $12.08, a gap of about −48% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of MITEY?
No. The price is what the market pays today ($23.03); the fair value is what the company's own numbers justify ($12.08). For Mitsubishi Estate Co Ltd ADR the two are $10.95 per share apart. That gap is exactly why we show both numbers side by side.
How much is Mitsubishi Estate Co Ltd ADR worth?
The market values Mitsubishi Estate Co Ltd ADR at about $30.8B (market capitalisation, as of Sep 24, 2026). Per share that is $23.03; our models calculate a fair value of $12.08 per share.
What do the bullish and bearish scenarios say about MITEY?
Our models span a range for Mitsubishi Estate Co Ltd ADR: cautious scenario $6.78, base $12.08, optimistic $26.21 per share (as of Sep 24, 2026, price $23.03). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MITEY?
Mitsubishi Estate Co Ltd ADR trades at a price-to-earnings ratio of 20.4 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $12.08 is built from several models across several years. Other multiples: PEG 1.5, P/B 1.8, P/S 2.8, EV/EBITDA 17.1.
What is the PEG ratio of MITEY?
The PEG ratio of Mitsubishi Estate Co Ltd ADR is 1.47 (P/E divided by earnings growth, as of Sep 24, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Mitsubishi Estate Co Ltd (MITEY)?
Balance-sheet figures for Mitsubishi Estate Co Ltd ADR (as of Sep 24, 2026): return on equity 8.4%, debt of 1.08 per unit of equity. They feed the Quality Score of 49/100, which measures business quality independently of the share price.
How far is MITEY from its 52-week high?
Mitsubishi Estate Co Ltd ADR trades at $23.03, about 32% below its 52-week high of $33.76 and 11% above the low of $20.74 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of $12.08 is for.
Which stocks are comparable to Mitsubishi Estate Co Ltd ADR?
From the same area (Real Estate) we also value Swiss Prime Site AG, Central Pattana Public Company, Prestige Estates Projects Limited, The Phoenix Mills Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Mitsubishi Estate Co Ltd ADR stock attractive at the current price?
The data as of Sep 24, 2026: price $23.03, calculated fair value $12.08 (−48%), Quality Score 49/100, from 11 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of MITEY calculated?
We run Mitsubishi Estate Co Ltd ADR through 11 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $12.08, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. Mitsubishi Estate Co Ltd ADR itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Mitsubishi Estate Co Ltd (MITEY)?
The closing price on Sep 23, 2026 was $23.03. Our model-based fair value is $12.08, about −48% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Mitsubishi Estate Co Ltd ADR right now?
The model range is unusually wide ($6.78 to $26.21). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of Mitsubishi Estate Co Ltd (MITEY) come from?
Earnings per share at Mitsubishi Estate Co Ltd ADR grew +10.9 % a year from 2015 to 2026. Broken into its drivers: revenue per share +6.0 %, EBIT margin +2.0 %, tax rate −1.2 %, residual (interest, one-offs) +3.8 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Mitsubishi Estate Co Ltd ADR
How large is the market capitalisation of Mitsubishi Estate Co Ltd (MITEY)?
The market capitalisation of Mitsubishi Estate Co Ltd ADR is $30.8B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Mitsubishi Estate Co Ltd (MITEY)?
The price-to-sales ratio of Mitsubishi Estate Co Ltd ADR is 2.60 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Mitsubishi Estate Co Ltd (MITEY)?
Earnings per share at Mitsubishi Estate Co Ltd ADR are $1.13 (price ÷ EPS = P/E 20.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Mitsubishi Estate Co Ltd (MITEY)?
The dividend yield of Mitsubishi Estate Co Ltd ADR is 1.2% (payout 24.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Mitsubishi Estate Co Ltd (MITEY)?
The net margin of Mitsubishi Estate Co Ltd ADR is 12.7% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Mitsubishi Estate Co Ltd (MITEY)?
The return on equity (ROE) of Mitsubishi Estate Co Ltd ADR is 8.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Mitsubishi Estate Co Ltd (MITEY)?
On an EBIT basis the return on assets of Mitsubishi Estate Co Ltd ADR is 4.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Mitsubishi Estate Co Ltd (MITEY)?
The operating margin of Mitsubishi Estate Co Ltd ADR is 19.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Mitsubishi Estate Co Ltd (MITEY)?
Revenue at Mitsubishi Estate Co Ltd ADR is growing +0.8% versus a year earlier (3y avg +10.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Mitsubishi Estate Co Ltd (MITEY)?
Earnings per share at Mitsubishi Estate Co Ltd ADR are growing −18.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Mitsubishi Estate Co Ltd (MITEY) carry?
The net debt of Mitsubishi Estate Co Ltd ADR is ¥3.3T (fiscal year 2026). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Mitsubishi Estate Co Ltd ADR in the live analysis
One click puts Mitsubishi Estate Co Ltd ADR on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 24, 2026