ENEOS Holdings,Inc.

5020 TSE Energy Oil and Coal Products
TSE Prime
¥1,441.00
-2.11%
Delayed · cached 15 min

Fair value analysis

5020
ENEOS Holdings,Inc.
EnergyOil and Coal Products
¥1,441.00
Close used for this calculation
¥1,849.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability12/25
Returns15/25
Balance Sheet15/25
Efficiency14/25
Growth20/25
Good
Quality radar
56Prof.12/25Ret.15/25Eff.14/25B.Sht15/25Growth20/25

Consensus fair value

¥1,849.34
Below FV
▲ +28.3% against the close used
Model range ¥433.60 – ¥2,645.41
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¥433.60Fair value¥1,849.34Bull¥2,645.41
FairClose
52-week traded range
52W low ¥904.1052W high ¥1,544.00

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

Valuation summary

Trading below the consensus fair value

ENEOS Holdings,Inc. closed at ¥1,441.00, 22.1% below the consensus fair value of ¥1,849.34 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 15.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,645.41
+83.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,281.12
-11.1%
√(22.5 × EPS × BVPS)
EPS=96.18, BVPS=758.42 · outside Graham range (P/E 15, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,923.60
+33.5%
EPS × 20x (sector P/E)
EPS=96.18, Sector P/E=20x
Peter Lynch (PEG)
¥1,605.24
+11.4%
EPS × Growth% (PEG = 1 is fair)
EPS=96.18, g=16.7%
EV/EBITDA
¥1,943.01
+34.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=795.82B
Dividend Discount (DDM)
¥433.60
-69.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.01, r=10%, g=2%
Book Value (P/B)
¥541.73
-62.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=758.42, ROE=8%, g=3%, r=10%
Reverse DCF
¥1,441.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: -16.7%
Margin of Safety
¥1,462.53
+1.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1950.04, 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.