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.