The Chugoku Electric Power Company,Incorporated

9504 TSE Utilities Electric Power and Gas
TSE Prime
¥1,084.50
+1.12%
Delayed · cached 15 min

Fair value analysis

9504
The Chugoku Electric Power Company,Incorporated
UtilitiesElectric Power and Gas
¥1,084.50
Close used for this calculation
¥3,091.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability6/25
Returns15/25
Balance Sheet6/25
Efficiency23/25
Growth11/25
Good
Quality radar
50Prof.6/25Ret.15/25Eff.23/25B.Sht6/25Growth11/25

Consensus fair value

¥3,091.89
Below FV
▲ +185.1% against the close used
Model range ¥344.30 – ¥3,812.20
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¥344.30Fair value¥3,091.89Bull¥3,812.20
FairClose
52-week traded range
52W low ¥843.3052W high ¥1,125.00

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

Valuation summary

Trading below the consensus fair value

The Chugoku Electric Power Company,Incorporated closed at ¥1,084.50, 64.9% below the consensus fair value of ¥3,091.89 drawn from 7 valuation models.

Financial DNA score 50/100 — Good. P/E of 5.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,572.51
+229.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,049.96
+181.2%
√(22.5 × EPS × BVPS)
EPS=190.61, BVPS=2169
P/E Fair Value
¥3,812.20
+251.5%
EPS × 20x (sector P/E)
EPS=190.61, Sector P/E=20x
Dividend Discount (DDM)
¥344.30
-68.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=27, r=10%, g=2%
Book Value (P/B)
¥1,921.11
+77.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2169, ROE=9.2%, g=3%, r=10%
Reverse DCF
¥1,084.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥2,608.67
+140.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3478.22, 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.