As of 2025-07-14, the Intrinsic Value of Hiroshima Gas Co Ltd (9535.T) is 640.70 JPY. This 9535.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 357.00 JPY, the upside of Hiroshima Gas Co Ltd is 79.50%.
The range of the Intrinsic Value is 413.20 - 1,094.53 JPY
Based on its market price of 357.00 JPY and our intrinsic valuation, Hiroshima Gas Co Ltd (9535.T) is undervalued by 79.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 413.20 - 1,094.53 | 640.70 | 79.5% |
| DCF (Growth 10y) | 457.70 - 1,134.28 | 684.36 | 91.7% |
| DCF (EBITDA 5y) | 301.50 - 573.95 | 378.53 | 6.0% |
| DCF (EBITDA 10y) | 403.32 - 730.79 | 504.49 | 41.3% |
| Fair Value | 87.79 - 87.79 | 87.79 | -75.41% |
| P/E | 97.53 - 689.80 | 321.79 | -9.9% |
| EV/EBITDA | 18.43 - 464.02 | 176.49 | -50.6% |
| EPV | 1,063.44 - 1,754.65 | 1,409.04 | 294.7% |
| DDM - Stable | 59.17 - 165.73 | 112.45 | -68.5% |
| DDM - Multi | 586.49 - 1,177.67 | 773.20 | 116.6% |
| Market Cap (mil) | 24,490.20 |
| Beta | 0.48 |
| Outstanding shares (mil) | 68.60 |
| Enterprise Value (mil) | 49,284.20 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.50% |
| Cost of Debt | 4.25% |
| WACC | 4.85% |