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¥569.08Fair value¥12,110.01Bull¥37,477.59
FairClose
52-week traded range
52W low ¥3,570.0052W high ¥5,670.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HOKURIKU GAS CO.,LTD. closed at ¥4,325.00, 64.3% below the consensus fair value of ¥12,110.01 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 6.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥12,971.39
+199.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥13,219.60
+205.7%
√(22.5 × EPS × BVPS)
EPS=682.42, BVPS=11381.58
P/E Fair Value
¥13,648.40
+215.6%
EPS × 20x (sector P/E)
EPS=682.42, Sector P/E=20x
Peter Lynch (PEG)
¥20,472.60
+373.4%
EPS × Growth% (PEG = 1 is fair)
EPS=682.42, g=30%
EV/EBITDA
¥37,477.59
+766.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=9.71B
Dividend Discount (DDM)
¥4,320.68
-0.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80.01, r=10%, g=8%
Book Value (P/B)
¥569.08
-86.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=11381.58, ROE=6.2%, g=6%, r=10%
Reverse DCF
¥4,325.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.9% | Historical: 35.1%
Margin of Safety
¥9,959.85
+130.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13279.8, 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.