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¥637.67Fair value¥3,637.30Bull¥4,945.40
FairClose
52-week traded range
52W low ¥1,315.0052W high ¥2,193.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Shikoku Electric Power Company,Incorporated closed at ¥2,174.50, 40.2% below the consensus fair value of ¥3,637.30 drawn from 8 valuation models.
Financial DNA score 53/100 — Good. P/E of 8.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,634.47
+113.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,587.51
+65.0%
√(22.5 × EPS × BVPS)
EPS=247.27, BVPS=2313.3
P/E Fair Value
¥4,945.40
+127.4%
EPS × 20x (sector P/E)
EPS=247.27, Sector P/E=20x
EV/EBITDA
¥1,952.66
-10.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=127.25B
Dividend Discount (DDM)
¥637.67
-70.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=50.01, r=10%, g=2%
Book Value (P/B)
¥2,676.82
+23.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2313.3, ROE=11.1%, g=3%, r=10%
Reverse DCF
¥2,174.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.1% | Historical: 0%
Margin of Safety
¥3,291.84
+51.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4389.13, 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.