SAIBU GAS HOLDINGS CO.,LTD.

9536 TSE Utilities Electric Power and Gas
TSE Prime
¥2,549.00
+0.47%
Delayed · cached 15 min

Fair value analysis

9536
SAIBU GAS HOLDINGS CO.,LTD.
UtilitiesElectric Power and Gas
¥2,549.00
Close used for this calculation
¥4,504.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability17/25
Returns15/25
Balance Sheet2/25
Efficiency18/25
Growth23/25
Good
Quality radar
52Prof.17/25Ret.15/25Eff.18/25B.Sht2/25Growth23/25

Consensus fair value

¥4,504.16
Below FV
▲ +76.7% against the close used
Model range ¥398.28 – ¥6,973.13
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¥398.28Fair value¥4,504.16Bull¥6,973.13
FairClose
52-week traded range
52W low ¥1,848.0052W high ¥2,625.00

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

Valuation summary

Trading below the consensus fair value

SAIBU GAS HOLDINGS CO.,LTD. closed at ¥2,549.00, 43.4% below the consensus fair value of ¥4,504.16 drawn from 9 valuation models.

Financial DNA score 52/100 — Good. P/E of 13.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,894.38
+52.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,750.43
+47.1%
√(22.5 × EPS × BVPS)
EPS=196.2, BVPS=3186.25
P/E Fair Value
¥3,924.00
+53.9%
EPS × 20x (sector P/E)
EPS=196.2, Sector P/E=20x
Peter Lynch (PEG)
¥5,886.00
+130.9%
EPS × Growth% (PEG = 1 is fair)
EPS=196.2, g=30%
EV/EBITDA
¥6,973.13
+173.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=28.15B
Dividend Discount (DDM)
¥3,785.27
+48.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=70.1, r=10%, g=8%
Book Value (P/B)
¥398.28
-84.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3186.25, ROE=6.5%, g=6%, r=10%
Reverse DCF
¥2,549.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.3% | Historical: 94.9%
Margin of Safety
¥2,892.20
+13.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3856.27, 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.