US · MRM
MEDIROM Healthcare Technologies Inc.
- Sector
- Consumer Cyclical · Personal Products & Services
- Headquarters
- Tokyo 135-0091
- Website
- medirom.co.jp
Price · as of 2024-12-31
$1.22
Market cap 7M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.00 | -100% |
| Intrinsic Value(DCF) | $0.27 | -77.87% |
| Graham-Dodd Method(GD) | $1.70 | +39.34% |
| Graham Formula(GF) | $5.60 | +359.02% |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $1.00 | $0.60 | |||
| 2020 | $10.47 | $97.04 | $0.00 | $0.00 | $5.10 |
| 2021 | $7.07 | $3.76 | $201.51 | $0.00 | $0.00 |
| 2022 | $6.45 | $4.12 | $123.02 | $0.20 | $6.50 |
| 2023 | $5.85 | $4.13 | $14.55 | $0.40 | $1.00 |
| 2024 | $0.67 | $1.10 | $10.11 | $1.70 | $5.60 |
AI valuation
Our deep-learning model estimates MEDIROM Healthcare Technologies Inc.'s (MRM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.00
- Current price
- $1.22
- AI upside
- -100%
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
$0.27
-77.87% upside
Graham-Dodd
$1.70
+39.34% upside
Graham Formula
$5.60
+359.02% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| MRM | MEDIROM Healthcare Techno… | $1.22 | 7M | -10% | -78% | +39% | +359% | 3.70 | 0.55 | 0.06 | 10.67 | 13.19 | -0.86 | 27.07% | -0.22% | 1.79% | 24.16% | -0.44% | 1.85% | 4.24 | -0.36 | 0.65 | 0.56 | 9.36 | 2806.00% | 2155.00% | 14708.00% | -370.71% | -0.32 | -45.80% | 0.00% | 0.00% | 0.00% | -228.32 | -2.18 | 0.50 | 0.88 |
| ATER | Aterian, Inc. | $0.57 | 5.71M | +42,788% | +51% | — | +6,132% | -1.28 | 0.51 | 0.15 | -0.51 | — | 0.75 | 62.09% | -11.94% | -11.98% | -35.92% | -49.49% | -21.29% | 0.25 | -9.71 | 2.01 | 1.13 | 1.18 | -8533.00% | -3053.00% | -11572.00% | 13.97% | 0.11 | 8.92% | 0.00% | 0.00% | 17.82% | -0.39 | 2.17 | 0.05 | -17.96 |
| BTBD | BT Brands, Inc. | $1.29 | 7.94M | +4,688% | -30% | — | — | -4.15 | 1.38 | 0.65 | -7.43 | -2.53 | 1.66 | 20.84% | -12.36% | -15.59% | -28.61% | -24.70% | -17.37% | 0.58 | -18.34 | 3.46 | 3.01 | -1.66 | 16429.00% | 531.00% | 6296.00% | -12.68% | -0.50 | -17.87% | 0.00% | 0.00% | 1.49% | -5.12 | -7.70 | 0.63 | 1.72 |
| BYAH | Park Ha Biological Techno… | $1.84 | 1.25M | +35,232% | +5,489% | +304% | +152% | 264.43 | 84.02 | 53.13 | 154.42 | — | 84.45 | 91.80% | 33.32% | 20.09% | 38.00% | 92.14% | 17.90% | 0.05 | — | 1.87 | 1.09 | -0.58 | -4369.00% | -314.00% | 74238.00% | 0.69% | 0.63 | 168.38% | 0.00% | 0.00% | 0.00% | 158.83 | 144.09 | 52.93 | 50.40 |
| CENN | Cenntro Electric Group Li… | $0.12 | 6.07M | +40,430% | +208% | — | — | -0.63 | 0.36 | 0.90 | -1.28 | — | 0.39 | 24.31% | -101.74% | -143.36% | -44.97% | -30.72% | -28.24% | 0.29 | -173.37 | 2.26 | 0.73 | -0.33 | -1854.00% | 20020.00% | -6696.00% | -78.88% | -0.73 | -21.45% | 0.00% | 0.00% | 0.00% | -1.19 | -1.71 | 1.21 | -3.28 |
| FGI | FGI Industries Ltd. | $5.47 | 10.49M | +16,576% | -70% | -69% | — | -22.75 | 1.77 | 0.30 | 29.25 | — | 1.93 | 26.88% | -1.59% | -0.91% | -7.47% | -3.80% | -2.46% | 1.25 | -1.68 | 1.24 | 0.58 | 10.82 | -27403.00% | 1243.00% | -225426.00% | -24.41% | -0.17 | -22.92% | 0.00% | 0.00% | 0.00% | -29.83 | -6.50 | 0.48 | 2.32 |
| FLYE | Fly-E Group, Inc. Common … | $2.04 | 1.93M | +46,145% | +1,096% | — | +543% | -55.58 | 29.91 | 11.57 | 253.61 | — | 32.07 | 41.10% | -17.93% | -20.81% | -63.69% | -17.57% | -16.88% | 1.94 | -11.24 | 1.10 | 0.17 | 14.81 | -35581.00% | -2105.00% | -111575.00% | -4.45% | -0.79 | -50.41% | 0.00% | 0.00% | 0.00% | -68.49 | -23.87 | 12.28 | 7.71 |
| LOBO | Lobo EV Technologies Ltd. | $0.53 | 6.34M | +11,810% | -8% | +38% | — | -10.39 | 0.94 | 0.41 | 15.15 | — | 1.04 | 11.59% | -9.17% | -3.84% | -11.30% | -21.64% | -3.87% | 0.26 | -97142.90 | 1.52 | 0.21 | 1.60 | -17333.00% | 3692.00% | 2001.00% | -37.11% | -0.21 | -36.31% | 0.00% | 0.00% | 10.99% | -5.06 | -3.01 | 0.46 | 1.38 |
| SOND | Sonder Holdings Inc. | $0.00 | 1.33K | +73,329,902% | +939,900% | — | — | -0.12 | -0.06 | 0.04 | -362.88 | — | -0.06 | 39.28% | -29.39% | -36.07% | 55.15% | -16.24% | -16.86% | -3.21 | -5.34 | 0.29 | 0.10 | -355.89 | -2807.00% | 319.00% | 735.00% | -488.76% | -0.38 | -11.87% | 0.00% | 0.00% | 1052.79% | -7.70 | -10.62 | 2.26 | -2.17 |
| YYGH | YY Group Holding Limited | $0.19 | 7.54M | +564,413% | +16,591% | — | — | -14.00 | 11.02 | 1.65 | -17.66 | — | 11.02 | 12.79% | -10.07% | -11.77% | -94.23% | -47.34% | -37.21% | 0.82 | -9.59 | 1.69 | 1.28 | -1.03 | -63333.00% | 2937.00% | 82947.00% | -2.36% | -0.19 | -18.34% | 0.00% | 0.00% | 1.49% | -17.41 | -44.92 | 1.75 | 6.26 |
About MEDIROM Healthcare Technologies Inc.
MEDIROM Healthcare Technologies Inc. provides holistic healthcare services in Japan. It operates in two segments, Relaxation Salon and Digital Preventative Healthcare. The Relaxation Salon segment owns and franchises relaxation salons, which provide finger-pressure style bodywork therapy, stretch therapy, and posture and joint alignment, as well as physical therapy elements; and various individual services, including anti-fatigue therapy, athletic support therapy, slim-down therapy, and reflexology. As of December 31, 2021, this segment operated 312 relaxation salons under the Re.Ra.Ku and Ruam Ruam brand. The Digital Preventative Healthcare segment offers government-sponsored Specific Health Guidance program, utilizing Lav, its internally developed on-demand health monitoring smartphone application; MOTHER Tracker for fitness applications; and preventative healthcare services utilizing its digital application and devices. MEDIROM Healthcare Technologies Inc. also operates Re.Ra.Ku College that offers continuing training for franchise owners, home office staff, and salon staff covering topics, such as customer service, salon operations, and relaxation techniques located in the Odaiba area in Tokyo. The company was formerly known as MEDIROM Inc. and changed its name to MEDIROM Healthcare Technologies Inc. in March 2020. MEDIROM Healthcare Technologies Inc. was incorporated in 2000 and is headquartered in Tokyo, Japan.
- CEO
- Kouji Eguchi
- Employees
- 334
- Beta
- 0.97
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.27 ÷ $1.22) − 1 = -77.87% (DCF, example).