Kyushu Electric Power Company,Incorporated
TSE Prime
¥2,179.50
-0.25%
Delayed · cached 15 min
Fair value analysis
9508
Kyushu Electric Power Company,Incorporated
¥2,179.50
Close used for this calculation
¥5,382.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Quality radar
Consensus fair value
¥5,382.24
Below FV▲ +146.9% against the close used
Model range ¥2,695.17 – ¥9,906.08
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¥2,695.17Fair value¥5,382.24Bull¥9,906.08
FairClose
52-week traded range
52W low ¥1,459.5052W high ¥2,210.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Kyushu Electric Power Company,Incorporated closed at ¥2,179.50, 59.5% below the consensus fair value of ¥5,382.24 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 6.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,245.49
+186.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,851.83
+76.7%
√(22.5 × EPS × BVPS)
EPS=314.65, BVPS=2095.67
P/E Fair Value
¥6,293.00
+188.7%
EPS × 20x (sector P/E)
EPS=314.65, Sector P/E=20x
Peter Lynch (PEG)
¥9,439.50
+333.1%
EPS × Growth% (PEG = 1 is fair)
EPS=314.65, g=30%
EV/EBITDA
¥9,906.08
+354.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=451.02B
Dividend Discount (DDM)
¥2,695.17
+23.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.91, r=10%, g=8%
Book Value (P/B)
¥4,243.74
+94.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2095.67, ROE=14.1%, g=6%, r=10%
Reverse DCF
¥2,179.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.6% | Historical: 117.8%
Margin of Safety
¥4,097.58
+88.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5463.44, 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.