HOKURIKU ELECTRICAL CONSTRUCTION CO.,LTD.

1930 TSE Construction Construction
TSE Prime
¥1,552.00
-0.96%
Delayed · cached 15 min

Fair value analysis

1930
HOKURIKU ELECTRICAL CONSTRUCTION CO.,LTD.
Construction›Construction
¥1,552.00
Close used for this calculation
¥2,598.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability15/25
Returns13/25
Balance Sheet21/25
Efficiency25/25
Growth19/25
Strong
Quality radar
74Prof.15/25Ret.13/25Eff.25/25B.Sht21/25Growth19/25

Consensus fair value

¥2,598.75
Below FV
▲ +67.4% against the close used
Model range ¥27.95 – ¥3,810.81
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥27.95Fair value¥2,598.75Bull¥3,810.81
FairClose
52-week traded range
52W low ¥1,322.0052W high ¥1,798.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

HOKURIKU ELECTRICAL CONSTRUCTION CO.,LTD. closed at ¥1,552.00, 40.3% below the consensus fair value of ¥2,598.75 drawn from 9 valuation models.

Financial DNA score 74/100 — Strong. P/E of 11.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥27.95
-98.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,290.47
+47.6%
√(22.5 × EPS × BVPS)
EPS=139.72, BVPS=1668.82
P/E Fair Value
¥2,794.40
+80.1%
EPS × 20x (sector P/E)
EPS=139.72, Sector P/E=20x
Peter Lynch (PEG)
¥2,035.72
+31.2%
EPS × Growth% (PEG = 1 is fair)
EPS=139.72, g=14.6%
EV/EBITDA
¥3,810.81
+145.5%
(EBITDA × 17.3x − Net Debt) ÷ Shares
EBITDA=6.11B
Dividend Discount (DDM)
¥2,589.67
+66.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=47.96, r=10%, g=8%
Book Value (P/B)
¥1,084.73
-30.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1668.82, ROE=8.6%, g=6%, r=10%
Reverse DCF
¥1,552.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 14.6%
Margin of Safety
¥1,278.21
-17.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1704.27, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.