9532.T
Osaka Gas Co Ltd
Price:  
3,654.00 
JPY
Volume:  
810,200.00
Japan | Gas Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

9532.T Intrinsic Value

34.80 %
Upside

What is the intrinsic value of 9532.T?

As of 2025-07-13, the Intrinsic Value of Osaka Gas Co Ltd (9532.T) is 4,924.45 JPY. This 9532.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,654.00 JPY, the upside of Osaka Gas Co Ltd is 34.80%.

The range of the Intrinsic Value is 2,445.59 - 15,695.23 JPY

Is 9532.T undervalued or overvalued?

Based on its market price of 3,654.00 JPY and our intrinsic valuation, Osaka Gas Co Ltd (9532.T) is undervalued by 34.80%.

3,654.00 JPY
Stock Price
4,924.45 JPY
Intrinsic Value
Intrinsic Value Details

9532.T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2,445.59 - 15,695.23 4,924.45 34.8%
DCF (Growth 10y) 2,396.10 - 13,883.61 4,556.22 24.7%
DCF (EBITDA 5y) 1,279.80 - 4,330.51 2,806.35 -23.2%
DCF (EBITDA 10y) 1,603.29 - 4,569.86 3,046.16 -16.6%
Fair Value 8,445.62 - 8,445.62 8,445.62 131.13%
P/E 2,800.94 - 4,398.49 3,485.74 -4.6%
EV/EBITDA 524.49 - 3,866.45 2,091.08 -42.8%
EPV (1,132.22) - (876.46) (1,004.34) -127.5%
DDM - Stable 4,413.66 - 19,458.89 11,936.26 226.7%
DDM - Multi 5,079.03 - 16,874.96 7,745.12 112.0%

9532.T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,453,853.50
Beta 0.42
Outstanding shares (mil) 397.88
Enterprise Value (mil) 2,235,981.50
Market risk premium 6.13%
Cost of Equity 5.46%
Cost of Debt 4.25%
WACC 4.57%