Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Japan
/
Energy
/
Cosmo Energy Holdings
5021
5021
Cosmo Energy Holdings
Heavy Petroleum Exposure Will Suppress Margins But Renewables Will Revive
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 7 Analysts
Published
04 Jul 25
Updated
20 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
JP¥6,760.00
5.7% overvalued
intrinsic discount
20 Aug
JP¥7,144.00
Loading
1Y
-9.9%
7D
0.8%
Author's Valuation
JP¥6.8k
5.7% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
JP¥6.8k
5.7% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-80b
3t
2014
2017
2020
2023
2025
2026
2028
Revenue JP¥2.1t
Earnings JP¥68.9b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-2.91%
Oil and Gas revenue growth rate
7.78%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.50%
Calculation
JP¥68.88b
Earnings '28
x
8.30x
PE Ratio '28
=
JP¥571.58b
Market Cap '28
JP¥571.58b
Market Cap '28
/
70.74m
No. shares '28
=
JP¥8.08k
Share Price '28
JP¥8.08k
Share Price '28
Discounted to 2025 @ 6.50% p.a.
=
JP¥6.69k
Fair Value '25
