HOKURIKU ELECTRIC INDUSTRY CO.,LTD.

6989 TSE Technology Electric Appliances
TSE Standard
¥2,304.00
-0.13%
Delayed · cached 15 min

Fair value analysis

6989
HOKURIKU ELECTRIC INDUSTRY CO.,LTD.
TechnologyElectric Appliances
¥2,304.00
Close used for this calculation
¥3,589.50Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability9/25
Returns15/25
Balance Sheet15/25
Efficiency25/25
Growth14/25
Good
Quality radar
64Prof.9/25Ret.15/25Eff.25/25B.Sht15/25Growth14/25

Consensus fair value

¥3,589.50
Below FV
▲ +55.8% against the close used
Model range ¥253.15 – ¥5,063.00
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¥253.15Fair value¥3,589.50Bull¥5,063.00
FairClose
52-week traded range
52W low ¥2,127.0052W high ¥3,030.00

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

Valuation summary

Trading below the consensus fair value

HOKURIKU ELECTRIC INDUSTRY CO.,LTD. closed at ¥2,304.00, 35.8% below the consensus fair value of ¥3,589.50 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 9.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,169.54
+37.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥4,329.85
+87.9%
√(22.5 × EPS × BVPS)
EPS=253.15, BVPS=3291.43
P/E Fair Value
¥5,063.00
+119.7%
EPS × 20x (sector P/E)
EPS=253.15, Sector P/E=20x
Peter Lynch (PEG)
¥253.15
-89.0%
EPS × Growth% (PEG = 1 is fair)
EPS=253.15, g=1%
EV/EBITDA
¥3,491.39
+51.5%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=3.47B
Dividend Discount (DDM)
¥1,210.29
-47.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=94.92, r=10%, g=2%
Book Value (P/B)
¥2,445.06
+6.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3291.43, ROE=8.2%, g=3%, r=10%
Reverse DCF
¥2,304.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.6% | Historical: 1%
Margin of Safety
¥3,140.60
+36.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4187.46, 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.