EN DE

Metaplanet Inc (MTPLF) Fair Value & Analysis

Consumer Cyclical · US · Market cap $1.8B

MI Metaplanet Inc logo Metaplanet Inc MTPLF · US
Price$1.41
Fair Value$0.3485
Upside-75.3%
Quality36/100
Watch Metaplanet Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -13.7% net margin
Low debt · generates free cash flow
Trails peers (2/10)
Narrow moat 15/100
Evidence: Medium Range $0.2635 – $0.4335 Share as image

Fair value as of: Jul 19, 2026

From 12 valuation models · updated 22 days ago

Share price +2.2% over the past month.

Below-average quality, and screening another 75% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($0.4335). The favourable scenario is already priced in.
  • Weak quality (36/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (20 months)

$15.35 $1.22 Fair Value $0.3485 Nov 2024 Aug 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

20‑month range $1.22 – $15.35 · fair‑value band $0.2635 – $0.4335 · the $1.41 price screens above the $0.3485 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

Metaplanet Inc (MTPLF) currently trades at $1.41, while our model-based Fair Value estimate is $0.3485, implying the stock looks roughly 75.3% overvalued today. The Quality Score stands at 36/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Metaplanet Inc generated revenue of $1.3B at a net margin of -13.7%. Revenue declined 77.4% year over year. It earns a return on equity of -6.4%. Net debt stands at $41.3B. Fundamentals as of Jul 19, 2026

Our scenario range runs from $0.2635 (bear case) to $0.4335 (bull case); at $1.41, the current price sits above 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. For context, the median of 10 Consumer Cyclical peers we cover trades at -47% fair-value upside, at -75%, MTPLF screens richer 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 $0.3740 $0.6375 $1.05 80
ROIC Compounder $0.2038 $0.2299 $0.2517 72
EPV $0.2038 $0.2299 $0.2517 59
All 12 models by family
DCF Models
FCF DCF $0.3985 $0.5760 $1.11 38
5Y Revenue Exit $0.1918 $0.2702 $0.4299 39
5Y EBITDA Exit $0.3423 $0.5739 $1.03 41
10Y Revenue Exit $0.2597 $0.4333 $0.5073 36
10Y EBITDA Exit $0.3629 $0.7286 $1.35 37
Earnings-Based
EPV $0.2038 $0.2299 $0.2517 59
Multiples
EV/EBIT $0.4214 $0.5577 $0.6940 53
EV/EBITDA $0.3106 $0.4100 $0.5094 54
EV/Revenue $0.0874 $0.1196 $0.1518 43
Asset-Based
NCAV (Graham) $1.11 $1.48 $2.21 50
Growth DCF
Growth DCF $0.3740 $0.6375 $1.05 80
Economic Profit
ROIC Compounder $0.2038 $0.2299 $0.2517 72

Widest divergence: Asset-Based ($1.48) versus Earnings-Based ($0.2299). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $1.3B
Revenue growth (YoY) -77.4%
Net margin -13.7%
Return on equity -6.4%
Free cash flow $5.9B FY2025
Operating margin 3.5%
More key figures
EPS (TTM) $-1.36
Net debt $41.3B FY2025

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

Quality Score breakdown

Overall quality 36/100

Of which business quality 43 · Market factors (momentum, volatility) 17

Profitability 1
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 97
Earnings quality: real cash, not paper profit
Fin. Strength 59
Balance sheet, leverage, solvency risk
Investment 22
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 4
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 0
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

Metaplanet Inc. owns and operates a hotel and bitcoin-focused operations in Japan and internationally. It operates through Hotel Business and Bitcoin Related Business segments. The Hotel Business segment provides accommodation and related hotel services. The Bitcoin Related Business segment offers bitcoin derivatives.

Full company description

Metaplanet Inc. owns and operates a hotel and bitcoin-focused operations in Japan and internationally. It operates through Hotel Business and Bitcoin Related Business segments. The Hotel Business segment provides accommodation and related hotel services. The Bitcoin Related Business segment offers bitcoin derivatives. The company was incorporated in 1999 and is based in Minato, Japan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Metaplanet Inc reported revenue of $8.9B in FY2025 versus $518M in FY2021, a compound +103.6%/yr. Reported net income was −$95.0B in FY2025.

Growth Quality 67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$8.9B
Latest YoY
+738.5%
Avg. growth/yr (3Y)
+189.7%
Avg. growth/yr (5Y)
+62.5%
Revenue +103.6%/yr
FY21 $518M
FY22 $366M
FY23 $262M
FY24 $1.1B
FY25 $8.9B
Net income
FY21 −$737M
FY22 $978M
FY23 −$684M
FY24 $4.4B
FY25 −$95.0B

MTPLF screens 75% overvalued. Compare with McDonald's Corporation →

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). "Metaplanet Inc Fair Value". https://www.fairvalue-calculator.com/stock/MTPLF

Peer Group

Restaurants · 226 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 36 · Bottom 25%
Fair Value upside −75% · Bottom 25%
Return on assets -0% · Below median
Net margin (TTM) -14% · Bottom 25%
Operating margin (TTM) 3% · Below median
Revenue growth -77% · Bottom 25%

Valuation Multiples vs Restaurants median · lower = cheaper

P/S (TTM) 1.36× · Pricier than 75% of peers
P/FCF 0.3× · 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 0 · sector 28
FUTURE 0 · sector 21
PAST 0 · sector 17
HEALTH 100 · sector 97
DIVIDEND 0 · sector 58

VALUE 0: the price sits above our fair-value range.

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 Restaurants stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
McDonald's Corporation MCDS C$24.01 C$10.84 -55%
Starbucks Corporation SBUX $105.49 $35.83 -66%
Chipotle Mexican Grill, Inc CMG $34.63 $18.43 -47%
Yum! Brands, Inc YUM $163.54 $59.66 -64%
Restaurant Brands International Inc QSR C$104.19 C$36.37 -65%
Darden Restaurants, Inc DRI $195.74 $173.68 -11%
Yum China Holdings YUMC $43.90 $55.10 +26%
Texas Roadhouse, Inc TXRH $197.03 $104.89 -47%
Dutch Bros Inc BROS $68.36 $12.80 -81%
Domino's Pizza, Inc DPZ $322.18 $231.96 -28%

Compare Metaplanet Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Metaplanet Inc (MTPLF) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $0.3485 versus a price of $1.41, about −75% (overvalued).
What is the fair value of MTPLF?
Our model-based fair value for Metaplanet Inc is $0.3485 (as of Jul 19, 2026), built from audited fundamentals. The current price is $1.41.
What is the quality score of MTPLF?
Metaplanet Inc has a Quality Score of 36/100. 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 Metaplanet Inc (MTPLF)?
Metaplanet Inc reported trailing-twelve-month revenue of about $1.3B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of MTPLF?
The net profit margin of Metaplanet Inc is about -13.7%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 Metaplanet Inc 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.