Hokkaido Electric Power Company,Incorporated
TSE Prime
¥1,114.50
-1.59%
Delayed · cached 15 min
Fair value analysis
9509
Hokkaido Electric Power Company,Incorporated
¥1,114.50
Close used for this calculation
¥3,544.51Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Quality radar
Consensus fair value
¥3,544.51
Below FV▲ +218.0% against the close used
Model range ¥1,727.25 – ¥6,222.00
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¥1,727.25Fair value¥3,544.51Bull¥6,222.00
FairClose
52-week traded range
52W low ¥900.1052W high ¥1,258.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hokkaido Electric Power Company,Incorporated closed at ¥1,114.50, 68.6% below the consensus fair value of ¥3,544.51 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 5.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,116.69
+269.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,047.49
+173.4%
√(22.5 × EPS × BVPS)
EPS=207.4, BVPS=1990.18
P/E Fair Value
¥4,148.00
+272.2%
EPS × 20x (sector P/E)
EPS=207.4, Sector P/E=20x
Peter Lynch (PEG)
¥6,222.00
+458.3%
EPS × Growth% (PEG = 1 is fair)
EPS=207.4, g=30%
EV/EBITDA
¥5,516.27
+395.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=145.24B
Dividend Discount (DDM)
¥1,727.25
+55.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=31.99, r=10%, g=8%
Book Value (P/B)
¥2,174.27
+95.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1990.18, ROE=10.4%, g=6%, r=10%
Reverse DCF
¥1,114.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 59.1%
Margin of Safety
¥2,828.05
+153.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3770.73, 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.