eREX Co.,Ltd.

9517 TSE Utilities Electric Power and Gas
TSE Prime
¥830.00
-0.24%
Delayed · cached 15 min

Fair value analysis

9517
eREX Co.,Ltd.
UtilitiesElectric Power and Gas
¥830.00
Close used for this calculation
¥1,040.35Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability10/25
Returns13/25
Balance Sheet3/25
Efficiency19/25
Growth17/25
Average
Quality radar
45Prof.10/25Ret.13/25Eff.19/25B.Sht3/25Growth17/25

Consensus fair value

¥1,040.35
Below FV
▲ +25.3% against the close used
Model range ¥280.44 – ¥1,367.20
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¥280.44Fair value¥1,040.35Bull¥1,367.20
FairClose
52-week traded range
52W low ¥603.0052W high ¥1,072.00

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

Valuation summary

Trading below the consensus fair value

eREX Co.,Ltd. closed at ¥830.00, 20.2% below the consensus fair value of ¥1,040.35 drawn from 9 valuation models.

Financial DNA score 45/100 — Average. P/E of 12.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,281.24
+54.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,027.16
+23.8%
√(22.5 × EPS × BVPS)
EPS=68.36, BVPS=685.95
P/E Fair Value
¥1,367.20
+64.7%
EPS × 20x (sector P/E)
EPS=68.36, Sector P/E=20x
Peter Lynch (PEG)
¥942.68
+13.6%
EPS × Growth% (PEG = 1 is fair)
EPS=68.36, g=13.8%
EV/EBITDA
¥779.22
-6.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=11.25B
Dividend Discount (DDM)
¥280.44
-66.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=22, r=10%, g=2%
Book Value (P/B)
¥480.17
-42.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=685.95, ROE=7.9%, g=3%, r=10%
Reverse DCF
¥830.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.4% | Historical: -13.8%
Margin of Safety
¥918.90
+10.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1225.2, 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.