EF-ON INC.

9514 TSE Utilities Electric Power and Gas
TSE Standard
¥327.00
-2.97%
Delayed · cached 15 min

Fair value analysis

9514
EF-ON INC.
UtilitiesElectric Power and Gas
¥327.00
Close used for this calculation
¥611.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability12/25
Returns13/25
Balance Sheet13/25
Efficiency23/25
Growth20/25
Good
Quality radar
61Prof.12/25Ret.13/25Eff.23/25B.Sht13/25Growth20/25

Consensus fair value

¥611.39
Below FV
▲ +87.0% against the close used
Model range ¥101.00 – ¥2,026.42
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¥101.00Fair value¥611.39Bull¥2,026.42
FairClose
52-week traded range
52W low ¥313.0052W high ¥452.00

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

Valuation summary

Trading below the consensus fair value

EF-ON INC. closed at ¥327.00, 46.5% below the consensus fair value of ¥611.39 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,026.42
+519.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥813.25
+148.7%
√(22.5 × EPS × BVPS)
EPS=33.26, BVPS=883.78
P/E Fair Value
¥665.20
+103.4%
EPS × 20x (sector P/E)
EPS=33.26, Sector P/E=20x
Peter Lynch (PEG)
¥645.24
+97.3%
EPS × Growth% (PEG = 1 is fair)
EPS=33.26, g=19.4%
EV/EBITDA
¥757.25
+131.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.6B
Dividend Discount (DDM)
¥102.15
-68.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=8.01, r=10%, g=2%
Book Value (P/B)
¥101.00
-69.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=883.78, ROE=3.8%, g=3%, r=10%
Reverse DCF
¥327.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: -19.4%
Margin of Safety
¥876.22
+168.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1168.29, 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.