T · 3099.T
Isetan Mitsukoshi Holdings Ltd.
- Sector
- Consumer Cyclical · Department Stores
- Headquarters
- Tokyo 160-0023
- Website
- imhds.co.jp
Price · as of 2025-03-31
$3,306.00
Market cap 1.08T
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2,214.85 | -33.01% |
| Intrinsic Value(DCF) | $1,249.03 | -62.22% |
| Graham-Dodd Method(GD) | $1,642.69 | -50.31% |
| Graham Formula(GF) | $1,648.32 | -50.14% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $594.14 | $531.64 | $400.40 | $917.38 | $19.84 |
| 2012 | $672.66 | $683.40 | $420.18 | $1,802.46 | $1,442.19 |
| 2013 | $989.01 | $703.76 | $527.77 | $1,418.54 | $508.98 |
| 2014 | $1,139.70 | $899.21 | $423.83 | $1,451.52 | $785.10 |
| 2015 | $1,810.65 | $1,178.49 | $439.59 | $1,638.08 | $340.52 |
| 2016 | $855.81 | $780.51 | $460.91 | $1,518.70 | $625.49 |
| 2017 | $1,036.96 | $762.27 | $402.45 | $1,433.01 | $215.96 |
| 2018 | $1,276.14 | $1,001.02 | $443.45 | $1,274.82 | $0.00 |
| 2019 | $805.60 | $817.78 | $182.49 | $1,474.12 | $95.91 |
| 2020 | $649.48 | $642.40 | $324.34 | $1,078.85 | $0.00 |
| 2021 | $765.95 | $864.38 | $276.96 | $648.91 | $1,910.34 |
| 2022 | $1,000.29 | $969.66 | $364.98 | $1,341.99 | $0.00 |
| 2023 | $1,397.78 | $1,262.86 | $704.97 | $1,665.28 | $2,036.46 |
| 2024 | $3,135.71 | $2,106.67 | $561.55 | $1,963.55 | $2,579.78 |
| 2025 | $2,258.49 | $2,214.85 | $544.88 | $1,642.69 | $1,648.32 |
AI valuation
Our deep-learning model estimates Isetan Mitsukoshi Holdings Ltd.'s (3099.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2,214.85
- Current price
- $3,306.00
- AI upside
- -33.01%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1,249.03
-62.22% upside
Graham-Dodd
$1,642.69
-50.31% upside
Graham Formula
$1,648.32
-50.14% upside
About Isetan Mitsukoshi Holdings Ltd.
Isetan Mitsukoshi Holdings Ltd., together with its subsidiaries, engages in the department store business in Japan and internationally. The company operates through Department Store Business, Credit & Finance Business/Customer Organization Management Business, Real Estate Business, and Other Business segments. It is involved in the credit card, insurance, and other businesses; constructs and manages underground garages, public underground passages, and underground shopping malls; leases shops; operates restaurants; operates shares and business management; and construction and design, construction management, renovation and interior furniture, building maintenance, and environment production businesses. The company also engages in the supermarket, retail, and specialty shops; food production; wholesaling business; the operation of airport-style duty free shops; and provision of personnel, employment agency, recruitment office, education and training, and labor and welfare services, as well as information systems solutions. In addition, it plans, develops, imports, and sells gifts, novelty, and lifestyle goods; imports and wholesales western wine and spirits, foods, and miscellaneous products; and sells foodstuffs, clothing, and other daily goods. Further, the company plans, produces, promotes, and sells commercials, video signs, TV programs, movies, plays, entertainment and fashion shows, parties, etc.; engages in advertising agency business; plans and sells travel products and conducts tours; and owns and operates river cruise ships. The company was incorporated in 2008 and is headquartered in Tokyo, Japan.
- CEO
- Toshiyuki Hosoya
- Employees
- 9.47K
- Beta
- 1.22
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,249.03 ÷ $3,306.00) − 1 = -62.22% (DCF, example).