OSAKA GAS CO.,LTD.

9532 TSE Utilities Electric Power and Gas
TSE Prime
¥6,039.00
+1.75%
Delayed · cached 15 min

Fair value analysis

9532
OSAKA GAS CO.,LTD.
UtilitiesElectric Power and Gas
¥6,039.00
Close used for this calculation
¥5,193.23Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability11/25
Returns10/25
Balance Sheet16/25
Efficiency18/25
Growth4/25
Good
Quality radar
55Prof.11/25Ret.10/25Eff.18/25B.Sht16/25Growth4/25

Consensus fair value

¥5,193.23
Near FV
▼ -14.0% against the close used
Model range ¥1,576.33 – ¥7,823.00
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¥1,576.33Fair value¥5,193.23Bull¥7,823.00
FairClose
52-week traded range
52W low ¥4,116.0052W high ¥6,737.00

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

Valuation summary

Trading above the consensus fair value

OSAKA GAS CO.,LTD. closed at ¥6,039.00, 16.3% above the consensus fair value of ¥5,193.23 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 15.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,903.04
-35.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4%, r=10%, tg=3%, n=10yr
Graham Number
¥6,443.78
+6.7%
√(22.5 × EPS × BVPS)
EPS=391.15, BVPS=4717.97
P/E Fair Value
¥7,823.00
+29.5%
EPS × 20x (sector P/E)
EPS=391.15, Sector P/E=20x
Peter Lynch (PEG)
¥1,576.33
-73.9%
EPS × Growth% (PEG = 1 is fair)
EPS=391.15, g=4%
EV/EBITDA
¥6,623.42
+9.7%
(EBITDA × 12x − Net Debt) ÷ Shares
EBITDA=309.95B
Dividend Discount (DDM)
¥2,094.12
-65.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=120.18, r=10%, g=4%
Book Value (P/B)
¥3,690.61
-38.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4717.97, ROE=8.7%, g=4%, r=10%
Reverse DCF
¥6,039.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: 4%
Margin of Safety
¥4,542.46
-24.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6056.61, 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.