MIRAI (TSE:3476) EBITDA: 円7,368 Mil (TTM As of Oct. 2025)


TSE:3476 MIRAI Corp TSE:3476
56 GF Score
Price 円41,950.00
GF Value 円52,701.84
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is MIRAI EBITDA?

MIRAI TSE:3476 +0.12% 56 EBITDA is 円7,368 Mil as of Oct. 2025. GuruFocus rates TSE:3476 with a GF Score™ of 56/100 and a GF Value™ of 円52,701.84 (Modestly Undervalued). The stock has 7 warning signs investors should review.

MIRAI's EBITDA for the six months ended in Oct. 2025 was 円3,650 Mil. Its EBITDA for the trailing twelve months (TTM) ended in Oct. 2025 was 円7,368 Mil.

During the past 12 months, the average EBITDA Growth Rate of MIRAI was 7.40% per year. During the past 3 years, the average EBITDA Growth Rate was 5.20% per year. During the past 5 years, the average EBITDA Growth Rate was 3.10% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the EBITDA Growth Rate using EBITDA data.

During the past 10 years, the highest 3-Year average EBITDA Growth Rate of MIRAI was 24.40% per year. The lowest was 0.00% per year. And the median was 5.35% per year.

MIRAI's EBITDA per Share for the six months ended in Oct. 2025 was 円1,913.80. Its EBITDA per share for the trailing twelve months (TTM) ended in Oct. 2025 was 円3,863.82.

During the past 12 months, the average EBITDA per Share Growth Rate of MIRAI was 6.80% per year. During the past 3 years, the average EBITDA per Share Growth Rate was 2.60% per year. During the past 5 years, the average EBITDA per Share Growth Rate was -0.10% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the EBITDA per share growth rate using EBITDA per Share data.

During the past 10 years, the highest 3-Year average EBITDA per Share Growth Rate of MIRAI was 6.40% per year. The lowest was -3.30% per year. And the median was -0.75% per year.

MIRAI  (TSE:3476) EBITDA Explanation

EBITDA is a cash flow measure that ignores changes in working capital. EBITDA minus Depreciation, and Amortization (DA) equals Operating Income. Operating Income is profit before interest and taxes. Of course, Interest and taxes need to be paid.

While depreciation and amortization expenses do not need to be paid in cash, assets - especially tangible assets - do need to be replaced over time. EBITDA is not a measure of profit in any sense. EBITDA is a measure of cash generation by a business where the uses of that cash may be more or less discretionary depending on the nature of the business.

The EBITDA of a TV station is largely discretionary. Owners may use much of the EBITDA generated by a TV station as they see fit. The EBITDA of a railroad is largely non-discretionary. Owners must use much of the EBITDA generated by a railroad to replace the physical assets of the railroad or the business will literally fall apart over time.

EBITDA can be thought of as the cash a business generates that is available to:

Add more inventory
Add more receivables
Replace property, plant, and equipment
Add more property, plant, and equipment
Pay interest
Pay taxes
And finally: pay owners

EBITDA is widely used in financial analysis because Depreciation and Amortization are not present day cash expenses.. Depreciation and amortization are the spreading out of the costs of assets over the time in which those assets provide benefits. Today's depreciation and amortization expenses relate to assets bought in the past. The assets being expensed may or may not need to be replaced in the future. And the cost to replace the assets may be more or less than it was in the past. For this reason, the depreciation and amortization expenses a company records in the present year may have no relationship to the actual cash costs needed to maintain its assets in future years.

A company's depreciation expense depends on both its expectations about the assets it owns and its choice of accounting methods. Two companies owning identical assets may have different depreciation expenses because they have different expectations about the useful lives of those assets and because they make different accounting choices.

Analysts use EBITDA to remove this element of personal choice from a company's accounting statements. The use of EBITDA is an attempt to make the results of different companies more comparable and uniform.


Be Aware

Although depreciation is not a cash cost it is a real business cost because the company has to pay for the fixed assets when they purchase them. Both Warren Buffett and Charlie Munger hate the idea of EBITDA because in this calculation, depreciation is not counted as an expense.

EBITDA over Revenue is a good metric for comparing the operating efficiencies between companies because EBITDA is less vulnerable to companies' accounting choices. For this reason, EBITDA is used in ranking the Predictability of Companies. Also Price-to-EBITDA is sometimes used in valuations.


MIRAI EBITDA Related Terms


MIRAI EBITDA Historical Data

* Premium members only.

The historical data trend for MIRAI's EBITDA can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

MIRAI EBITDA Chart

MIRAI Annual Data
Trend Oct16 Oct17 Oct18 Oct19 Oct20 Oct21 Oct22 Oct23 Oct24 Oct25
EBITDA
Get a 7-Day Free Trial Premium Member Only Premium Member Only 5,847.50 6,333.94 6,572.37 6,861.77 7,368.30

MIRAI Semi-Annual Data
May16 Apr17 Oct17 Apr18 Oct18 Apr19 Oct19 Apr20 Oct20 Apr21 Oct21 Apr22 Oct22 Apr23 Oct23 Apr24 Oct24 Apr25 Oct25
EBITDA Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 3,124.35 3,334.90 3,526.87 3,718.67 3,649.62

TSE:3476 vs VICI, WPC: EBITDA Comparison

For the REIT - Diversified subindustry, MIRAI's EV-to-EBITDA, along with its competitors' market caps and EV-to-EBITDA data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


MIRAI EV-to-EBITDA vs REITs Industry

For the REITs industry and Real Estate sector, MIRAI's EV-to-EBITDA distribution charts can be found below:

* The bar in red indicates where MIRAI's EV-to-EBITDA falls into.


TSE:3476
56GF Score
MIRAI Corp TSE:3476
EBITDA is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) is what the company earns before it expenses interest, taxes, depreciation and amortization.

MIRAI's EBITDA for the fiscal year that ended in Oct. 2025 is calculated as

MIRAI's EBITDA was directly provided by GuruFocus' data source Morningstar. For the fiscal year ended in Oct. 2025, MIRAI's EBITDA was 円7,368 Mil.

MIRAI's EBITDA for the quarter that ended in Oct. 2025 is calculated as

MIRAI's EBITDA was directly provided by GuruFocus' data source Morningstar. For the quarter ended in Oct. 2025, MIRAI's EBITDA was 円3,650 Mil.

EBITDA for the trailing twelve months (TTM) ended in Oct. 2025 adds up the semi-annually data reported by the company within the most recent 12 months, which was 円7,368 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Sometimes companies may have already deducted Depreciation and Amortization from Gross Profit. In this case Depreciation and Amortization needs to be added back when calculating EBITDA.

Frequently Asked Questions Learn more about EBITDA →
What does a EBITDA of 円7,368 Mil mean?
MIRAI (TSE:3476) has a EBITDA of 円7,368 Mil as of Oct. 2025. Ebitda is the difference between operating revenue and operating expenses not including depreciation and amortization. View historical data on MIRAI.
Is MIRAI's EBITDA too high?
MIRAI's current EBITDA is 円7,368 Mil. Overall, MIRAI has a GF Score™ of 56/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does MIRAI's EBITDA compare to VICI and WPC?
MIRAI's EBITDA of 円7,368 Mil can be compared against companies in the REITs industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good EBITDA for a REITs company?
A good EBITDA depends on the REITs industry context. However, EBITDA should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high EBITDA mean?
A high EBITDA can signal that a stock is expensive relative to its fundamentals. Ebitda is the difference between operating revenue and operating expenses not including depreciation and amortization. View historical data on MIRAI. MIRAI's current EBITDA is 円7,368 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is MIRAI stock overvalued right now?
Based on GuruFocus' analysis, MIRAI (TSE:3476) is currently considered Modestly Undervalued. The stock's GF Value™ is 円52,701.84, compared to a current price of 円41,950.00 — trading 20.4% below its estimated fair value. The current EBITDA is 円7,368 Mil. MIRAI's overall GF Score™ is 56/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is EBITDA calculated?
EBITDA is calculated from a company's financial statements. For MIRAI (TSE:3476), the current EBITDA is 円7,368 Mil as of Oct. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is MIRAI (TSE:3476) Overvalued in 2026?

Based on GuruFocus' analysis, MIRAI stock appears to be undervalued. The current stock price of 円41,950.00 is trading 20.4% below its estimated GF Value™ of 円52,701.84. GuruFocus considers MIRAI to be Modestly Undervalued.

Key valuation signals for TSE:3476:

  • EBITDA: 円7,368 Mil
  • GF Value™: 円52,701.84 vs. price of 円41,950.00 (20.4% below fair value)
  • GF Score™: 56/100 with 7 warning signs

No single metric tells the full story. See the TSE:3476 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


MIRAI Business Description

Industry Real EstateREITs
Address 3-2-1 Nishikamada, Chiyoda-ku, Tokyo, JPN, 101-0065
MIRAI Corp is a Japanese real estate investment trust. The company invests in a diversified portfolio of real estate properties, including office buildings, retail properties, and hotels.
56GF Score

Get the complete analysis for TSE:3476

EBITDA is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円41,950.00
Price
円52,701.84
GF Value