Hokuriku Electric Power Company

9505 TSE Utilities Electric Power and Gas
TSE Prime
¥1,083.50
+1.26%
Delayed · cached 15 min

Fair value analysis

9505
Hokuriku Electric Power Company
UtilitiesElectric Power and Gas
¥1,083.50
Close used for this calculation
¥2,574.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability6/25
Returns18/25
Balance Sheet6/25
Efficiency23/25
Growth11/25
Good
Quality radar
53Prof.6/25Ret.18/25Eff.23/25B.Sht6/25Growth11/25

Consensus fair value

¥2,574.33
Below FV
▲ +137.6% against the close used
Model range ¥319.12 – ¥5,214.80
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¥319.12Fair value¥2,574.33Bull¥5,214.80
FairClose
52-week traded range
52W low ¥799.7052W high ¥1,134.50

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

Valuation summary

Trading below the consensus fair value

Hokuriku Electric Power Company closed at ¥1,083.50, 57.9% below the consensus fair value of ¥2,574.33 drawn from 8 valuation models.

Financial DNA score 53/100 — Good. P/E of 4.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,886.93
+351.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,565.53
+229.1%
√(22.5 × EPS × BVPS)
EPS=260.74, BVPS=2167
P/E Fair Value
¥5,214.80
+381.3%
EPS × 20x (sector P/E)
EPS=260.74, Sector P/E=20x
EV/EBITDA
¥2,521.99
+132.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=150.9B
Dividend Discount (DDM)
¥319.12
-70.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=25.03, r=10%, g=2%
Book Value (P/B)
¥3,126.67
+188.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2167, ROE=13.1%, g=3%, r=10%
Reverse DCF
¥1,083.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥3,416.82
+215.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4555.75, 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.