EN DE

MIRAIT ONE Corporation (MRHLF) Fair Value & Analysis

Industrials · US · Market cap $1.1B

MO MIRAIT ONE Corporation logo MIRAIT ONE Corporation MRHLF · US
Price$13.02
Fair Value$22.70
Upside+74.4%
Quality64/100
Watch MIRAIT ONE Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.9% net margin
Low debt · generates free cash flow
3.94% dividend yield
Ranks above peers (10/11)
Narrow moat 38/100
Evidence: High Range $15.89 – $31.66 Share as image

Fair value as of: Jul 19, 2026

From 24 valuation models · updated 22 days ago

A solid business, screening 74% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($15.89). The market is more pessimistic than our downside scenario.
  • Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range ($15.89 to $31.66) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (2 years)

$13.02 $11.78 Fair Value $22.70 Jun 2024 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

26‑month range $11.78 – $13.02 · fair‑value band $15.89 – $31.66 · the $13.02 price screens below the $22.70 fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

MIRAIT ONE Corporation (MRHLF) currently trades at $13.02, while our model-based Fair Value estimate is $22.70, implying the stock looks roughly 74.4% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, MIRAIT ONE Corporation generated revenue of $602B at a net margin of 3.9%. Revenue grew 4.7% year over year. It earns a return on equity of 8.6%. Net debt stands at $59.6B. Fundamentals as of Jul 19, 2026

Our scenario range runs from $15.89 (bear case) to $31.66 (bull case); at $13.02, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 6% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at 74%, MRHLF screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $6.11 $9.04 $12.72 80
Rev-Margin DCF $12.65 $22.52 $33.87 74
ROIC Compounder $12.09 $13.92 $15.44 72
All 24 models by family
DCF Models
FCF DCF $6.08 $9.46 $14.02 38
Owner Earnings $15.30 $22.93 $33.19 31
5Y Revenue Exit $12.65 $22.70 $35.73 39
5Y EBITDA Exit $18.06 $32.87 $50.39 41
5Y P/E Exit $12.56 $22.53 $33.09 38
10Y Revenue Exit $9.34 $17.33 $28.36 36
10Y EBITDA Exit $12.99 $23.80 $38.63 37
10Y P/E Exit $9.78 $17.22 $26.51 35
Earnings-Based
Graham-Dodd $8.84 $28.41 $37.91 54
Lynch FV $6.30 $9.01 $11.71 50
PEG = 1.0 $6.30 $9.01 $11.71 46
EPV $12.09 $13.92 $15.44 59
Multiples
P/E Multiple $20.47 $27.29 $34.11 63
P/S Multiple $16.57 $22.09 $27.62 58
P/B Multiple $16.57 $22.09 $27.62 55
EV/EBIT $25.71 $34.70 $43.70 53
EV/EBITDA $29.50 $39.76 $50.02 54
EV/Revenue $17.98 $26.23 $34.49 43
Asset-Based
NCAV (Graham) $10.21 $13.68 $20.42 50
Growth DCF
Growth DCF $6.11 $9.04 $12.72 80
Rev-Margin DCF $12.65 $22.52 $33.87 74
Economic Profit
Residual Income $15.28 $15.49 $14.87 61
ROIC Compounder $12.09 $13.92 $15.44 72
Growth Earnings
Growth-Adj P/E $17.12 $24.45 $31.79 68

Widest divergence: Multiples ($26.23) versus Earnings-Based ($9.01). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $602B
Revenue growth (YoY) +4.7%
Net margin 3.9%
Return on equity 8.6%
Free cash flow $10.3B FY2025
P/E ratio 12.6
More key figures
Operating margin 8.8%
EPS (TTM) $1.03
Dividend yield 3.9%
EPS growth (YoY) +7.6%
Net debt $59.6B FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 61 · Market factors (momentum, volatility) 67

Profitability 40
Margins and returns on capital today
Quality Growth 70
Are margins and returns improving?
Cashflow 30
Earnings quality: real cash, not paper profit
Fin. Strength 68
Balance sheet, leverage, solvency risk
Investment 83
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 70
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

MIRAIT ONE Corporation engages in the telecommunications construction, electrical construction, civil engineering work, and architectural and construction businesses in Japan. The company operates through eight segments: MIRAIT ONE, Lantrovision, TTK, SOLCOM, Shikokutsuken, SEIBU CONSTRUCTION, MIRAIT ONE SYSTEMS, and Kokusai Kogyo.

Full company description

MIRAIT ONE Corporation engages in the telecommunications construction, electrical construction, civil engineering work, and architectural and construction businesses in Japan. The company operates through eight segments: MIRAIT ONE, Lantrovision, TTK, SOLCOM, Shikokutsuken, SEIBU CONSTRUCTION, MIRAIT ONE SYSTEMS, and Kokusai Kogyo. It also involved in environmental and social innovation business, ICT solutions business, and telecommunications infrastructure business. In addition, it engages in construction of various social infrastructures and systems, such as telecommunications and green energy; and urban development and village development. The company was founded in 1946 and is headquartered in Tokyo, Japan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

MIRAIT ONE Corporation reported revenue of $579B in FY2025 versus $464B in FY2021, a compound +5.7%/yr. Reported net income was $17.2B in FY2025, compounding −8.2%/yr from FY2021.

Growth Quality 65/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$579B
Latest YoY
+11.6%
Avg. growth/yr (3Y)
+7.1%
Avg. growth/yr (5Y)
+5.6%
Revenue +5.7%/yr
FY21 $464B
FY22 $470B
FY23 $484B
FY24 $518B
FY25 $579B
Net income −8.2%/yr
FY21 $24.2B
FY22 $25.2B
FY23 $14.8B
FY24 $12.5B
FY25 $17.2B

Watch MRHLF: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "MIRAIT ONE Corporation Fair Value". https://www.fairvalue-calculator.com/stock/MRHLF

Peer Group

Engineering & Construction · 837 stocks

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.

Quality Score 64 · Top 25%
Fair Value upside +74% · Top 25%
Return on equity (TTM) 9% · Above median
Return on assets 4% · Above median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth 5% · Above median
Dividend yield (TTM) 3.9% · Top 25%
Debt / equity 0.26× · Higher than median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 12.6× · Cheaper than median
P/FCF 0.1× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 16
FUTURE 24 · sector 18
PAST 34 · sector 26
HEALTH 87 · sector 94
DIVIDEND 79 · sector 33

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare MIRAIT ONE Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is MIRAIT ONE Corporation (MRHLF) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $22.70 versus a price of $13.02, about +74% (undervalued).
What is the fair value of MRHLF?
Our model-based fair value for MIRAIT ONE Corporation is $22.70 (as of Jul 19, 2026), built from audited fundamentals. The current price is $13.02.
What is the quality score of MRHLF?
MIRAIT ONE Corporation has a Quality Score of 64/100. 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 revenue of MIRAIT ONE Corporation (MRHLF)?
MIRAIT ONE Corporation reported trailing-twelve-month revenue of about $602B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of MRHLF?
The net profit margin of MIRAIT ONE Corporation is about 3.9%, meaning it keeps roughly 3.9% of revenue as net income. Based on the latest reported figures.
Does MIRAIT ONE Corporation pay a dividend?
MIRAIT ONE Corporation currently shows a dividend yield of about 3.94% relative to its recent price (as of Jul 19, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track MIRAIT ONE Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.