HIROSHIMA GAS CO.,LTD.

9535 TSE Utilities Electric Power and Gas
TSE Prime
¥444.00
+1.14%
Delayed · cached 15 min

Fair value analysis

9535
HIROSHIMA GAS CO.,LTD.
UtilitiesElectric Power and Gas
¥444.00
Close used for this calculation
¥784.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability10/25
Returns13/25
Balance Sheet16/25
Efficiency18/25
Growth17/25
Good
Quality radar
57Prof.10/25Ret.13/25Eff.18/25B.Sht16/25Growth17/25

Consensus fair value

¥784.33
Below FV
▲ +76.7% against the close used
Model range ¥1.48 – ¥1,077.69
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¥1.48Fair value¥784.33Bull¥1,077.69
FairClose
52-week traded range
52W low ¥360.0052W high ¥444.00

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

Valuation summary

Trading below the consensus fair value

HIROSHIMA GAS CO.,LTD. closed at ¥444.00, 43.4% below the consensus fair value of ¥784.33 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 14.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,077.69
+142.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥843.85
+90.1%
√(22.5 × EPS × BVPS)
EPS=30.65, BVPS=1032.56
P/E Fair Value
¥613.00
+38.1%
EPS × 20x (sector P/E)
EPS=30.65, Sector P/E=20x
Peter Lynch (PEG)
¥396.30
-10.7%
EPS × Growth% (PEG = 1 is fair)
EPS=30.65, g=12.9%
EV/EBITDA
¥843.90
+90.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.18B
Dividend Discount (DDM)
¥152.85
-65.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=11.99, r=10%, g=2%
Book Value (P/B)
¥1.48
-99.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1032.56, ROE=3%, g=3%, r=10%
Reverse DCF
¥444.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.8% | Historical: -12.9%
Margin of Safety
¥633.64
+42.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=844.85, 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.