Hiroshima Electric Railway Co.,Ltd.

9033 TSE Industrials Land Transportation
TSE Standard
¥632.00
-0.47%
Delayed · cached 15 min

Fair value analysis

9033
Hiroshima Electric Railway Co.,Ltd.
IndustrialsLand Transportation
¥632.00
Close used for this calculation
¥733.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
28/100
Profitability4/25
Returns10/25
Balance Sheet0/25
Efficiency14/25
Growth8/25
Weak
Quality radar
28Prof.4/25Ret.10/25Eff.14/25B.Sht0/25Growth8/25

Consensus fair value

¥733.26
Below FV
▲ +16.0% against the close used
Model range ¥102.34 – ¥1,123.07
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¥102.34Fair value¥733.26Bull¥1,123.07
FairClose
52-week traded range
52W low ¥597.0052W high ¥670.00

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

Valuation summary

Trading below the consensus fair value

Hiroshima Electric Railway Co.,Ltd. closed at ¥632.00, 13.8% below the consensus fair value of ¥733.26 drawn from 7 valuation models.

Financial DNA score 28/100 — Weak. P/E of 16.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥714.84
+13.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,123.07
+77.7%
√(22.5 × EPS × BVPS)
EPS=38.14, BVPS=1469.77
P/E Fair Value
¥762.80
+20.7%
EPS × 20x (sector P/E)
EPS=38.14, Sector P/E=20x
Dividend Discount (DDM)
¥102.34
-83.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8.03, r=10%, g=2%
Book Value (P/B)
¥396.84
-37.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1469.77, ROE=2.7%, g=3%, r=10%
Reverse DCF
¥632.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.6% | Historical: 0%
Margin of Safety
¥650.18
+2.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=866.9, 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.