The Kansai Electric Power Company,Incorporated

9503 TSE Utilities Electric Power and Gas
TSE Prime
¥2,964.50
+0.25%
Delayed · cached 15 min

Fair value analysis

9503
The Kansai Electric Power Company,Incorporated
Utilities›Electric Power and Gas
¥2,964.50
Close used for this calculation
¥6,815.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability21/25
Returns18/25
Balance Sheet6/25
Efficiency23/25
Growth23/25
Strong
Quality radar
68Prof.21/25Ret.18/25Eff.23/25B.Sht6/25Growth23/25

Consensus fair value

¥6,815.20
Below FV
▲ +129.9% against the close used
Model range ¥4,050.10 – ¥10,234.20
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¥4,050.10Fair value¥6,815.20Bull¥10,234.20
FairClose
52-week traded range
52W low ¥2,061.0052W high ¥3,026.00

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

Valuation summary

Trading below the consensus fair value

The Kansai Electric Power Company,Incorporated closed at ¥2,964.50, 56.5% below the consensus fair value of ¥6,815.20 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 8.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,771.29
+128.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,868.53
+64.2%
√(22.5 × EPS × BVPS)
EPS=341.14, BVPS=3088.02
P/E Fair Value
¥6,822.80
+130.2%
EPS × 20x (sector P/E)
EPS=341.14, Sector P/E=20x
Peter Lynch (PEG)
¥10,234.20
+245.2%
EPS × Growth% (PEG = 1 is fair)
EPS=341.14, g=30%
EV/EBITDA
¥9,237.63
+211.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=775.9B
Dividend Discount (DDM)
¥4,050.10
+36.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=75, r=10%, g=8%
Book Value (P/B)
¥4,400.43
+48.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3088.02, ROE=11.7%, g=6%, r=10%
Reverse DCF
¥2,964.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.3% | Historical: 45.1%
Margin of Safety
¥4,615.66
+55.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6154.21, 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.