MEDIROM Healthcare Technologies Inc.

Yield per half year: +70.98%
Dividend yield: 0%
Sector: Consumer Cyclical
Current price
1.56 $
Average price
0 $ -100%

Price based on EPS
6.53 $ +318.45%
0/10
7.00007.00006.00006.00005.00005.00004.00004.00003.00003.00002.00002.00001.00001.00000.00000.0000Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 6.53 $
Current price = 1.56 $ (difference = +318.45%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 1 538.06 $
Current price = 1.56 $ (difference = +98 493.36%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -8 393.81 $
Current price = 1.56 $ (difference = -538 164.73%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription