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¥915.38Fair value¥2,949.90Bull¥5,421.71
FairClose
52-week traded range
52W low ¥1,118.0052W high ¥1,615.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SHIZUOKA GAS CO.,LTD. closed at ¥1,360.00, 53.9% below the consensus fair value of ¥2,949.90 drawn from 9 valuation models.
Financial DNA score 75/100 — Strong. P/E of 10.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,648.26
+94.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,287.83
+68.2%
√(22.5 × EPS × BVPS)
EPS=133.42, BVPS=1743.59
P/E Fair Value
¥2,668.40
+96.2%
EPS × 20x (sector P/E)
EPS=133.42, Sector P/E=20x
Peter Lynch (PEG)
¥3,336.83
+145.4%
EPS × Growth% (PEG = 1 is fair)
EPS=133.42, g=25%
EV/EBITDA
¥5,421.71
+298.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=23.55B
Dividend Discount (DDM)
¥2,320.70
+70.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=42.98, r=10%, g=8%
Book Value (P/B)
¥915.38
-32.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1743.59, ROE=8.1%, g=6%, r=10%
Reverse DCF
¥1,360.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: 25%
Margin of Safety
¥1,901.12
+39.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2534.83, 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.