As of 2025-07-13, the Intrinsic Value of Shizuoka Gas Co Ltd (9543.T) is 1,731.43 JPY. This 9543.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,096.00 JPY, the upside of Shizuoka Gas Co Ltd is 58.00%.
The range of the Intrinsic Value is 1,383.21 - 2,456.73 JPY
Based on its market price of 1,096.00 JPY and our intrinsic valuation, Shizuoka Gas Co Ltd (9543.T) is undervalued by 58.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,383.21 - 2,456.73 | 1,731.43 | 58.0% |
| DCF (Growth 10y) | 1,629.27 - 2,926.04 | 2,051.37 | 87.2% |
| DCF (EBITDA 5y) | 1,309.33 - 1,797.96 | 1,450.32 | 32.3% |
| DCF (EBITDA 10y) | 1,505.98 - 2,121.21 | 1,701.48 | 55.2% |
| Fair Value | 2,938.23 - 2,938.23 | 2,938.23 | 168.09% |
| P/E | 1,001.22 - 1,314.20 | 1,159.11 | 5.8% |
| EV/EBITDA | 1,173.52 - 1,646.03 | 1,326.94 | 21.1% |
| EPV | 3,019.14 - 4,645.15 | 3,832.14 | 249.6% |
| DDM - Stable | 1,092.12 - 2,994.66 | 2,043.39 | 86.4% |
| DDM - Multi | 1,435.69 - 3,143.09 | 1,979.67 | 80.6% |
| Market Cap (mil) | 83,504.24 |
| Beta | 0.34 |
| Outstanding shares (mil) | 76.19 |
| Enterprise Value (mil) | 59,394.24 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.19% |
| Cost of Debt | 4.25% |
| WACC | 5.61% |