As of 2025-06-04, the Intrinsic Value of Chubu Electric Power Co Inc (9502.T) is 2,234.71 JPY. This 9502.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,730.00 JPY, the upside of Chubu Electric Power Co Inc is 29.20%.
The range of the Intrinsic Value is 532.50 - 6,476.00 JPY
Based on its market price of 1,730.00 JPY and our intrinsic valuation, Chubu Electric Power Co Inc (9502.T) is undervalued by 29.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 532.50 - 6,476.00 | 2,234.71 | 29.2% |
| DCF (Growth 10y) | 845.76 - 6,865.96 | 2,577.26 | 49.0% |
| DCF (EBITDA 5y) | 4,363.73 - 6,900.09 | 5,241.94 | 203.0% |
| DCF (EBITDA 10y) | 4,114.04 - 7,337.27 | 5,301.06 | 206.4% |
| Fair Value | 6,665.18 - 6,665.18 | 6,665.18 | 285.27% |
| P/E | 858.47 - 1,151.74 | 1,023.82 | -40.8% |
| EV/EBITDA | (6,226.36) - 901.06 | (2,940.34) | -270.0% |
| EPV | (12,236.45) - (17,471.96) | (14,854.22) | -958.6% |
| DDM - Stable | 2,877.06 - 7,242.44 | 5,059.75 | 192.5% |
| DDM - Multi | 3,864.16 - 7,663.33 | 5,147.65 | 197.6% |
| Market Cap (mil) | 1,311,340.00 |
| Beta | 0.61 |
| Outstanding shares (mil) | 758.00 |
| Enterprise Value (mil) | 4,107,800.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.90% |
| Cost of Debt | 5.50% |
| WACC | 4.81% |