As of 2025-05-16, the Intrinsic Value of Hokkaido Gas Co Ltd (9534.T) is 1,631.22 JPY. This 9534.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 537.00 JPY, the upside of Hokkaido Gas Co Ltd is 203.80%.
The range of the Intrinsic Value is 1,100.74 - 2,654.27 JPY
Based on its market price of 537.00 JPY and our intrinsic valuation, Hokkaido Gas Co Ltd (9534.T) is undervalued by 203.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,100.74 - 2,654.27 | 1,631.22 | 203.8% |
| DCF (Growth 10y) | 1,585.97 - 3,479.54 | 2,234.64 | 316.1% |
| DCF (EBITDA 5y) | 847.33 - 1,365.60 | 1,044.17 | 94.4% |
| DCF (EBITDA 10y) | 1,231.56 - 1,906.41 | 1,495.90 | 178.6% |
| Fair Value | 2,954.95 - 2,954.95 | 2,954.95 | 450.27% |
| P/E | 982.97 - 2,179.58 | 1,499.31 | 179.2% |
| EV/EBITDA | 421.50 - 864.75 | 562.74 | 4.8% |
| EPV | 1,834.84 - 2,962.75 | 2,398.79 | 346.7% |
| DDM - Stable | 848.33 - 2,256.55 | 1,552.44 | 189.1% |
| DDM - Multi | 1,157.72 - 2,484.43 | 1,588.62 | 195.8% |
| Market Cap (mil) | 47,626.53 |
| Beta | 0.74 |
| Outstanding shares (mil) | 88.69 |
| Enterprise Value (mil) | 108,138.53 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.73% |
| Cost of Debt | 4.25% |
| WACC | 4.91% |