Greater Tokyo Urbanization Will Fuel Rail Demand

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

18 Jan 25

Updated

06 Sep 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

17.2%

7D

-0.2%

Loading

1Y

17.2%

7D

-0.2%

You can edit this narrative until Sep 7 10:15 AM. Then, changes will post as Updates.

Author's Valuation

JP¥1.57k4.1% undervalued

AnalystConsensusTarget Fair Value

Shared on 06 Sep 25

With both the discount rate and future P/E ratio showing only marginal movements, there has been no meaningful change in analysts' fair value estimate for Keikyu, with the consensus price target remaining steady at ¥1565. What's in the News Completed repurchase of 4,067,744 shares (1.48%) for ¥6,200 million under announced buyback.

Shared on 01 May 25

Fair value Increased 15%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Decreased 7.64%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Increased 9.21%

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Decreased 6.85%

AnalystConsensusTarget has increased revenue growth from 3.2% to 3.7%.

AnalystConsensusTarget Fair Value

JP¥1.57k

4.1% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

5.13%

Transportation revenue growth rate

0.26%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

6.58%

Calculation

JP¥28.24b

Earnings '28

x

17.83x

PE Ratio '28

=

JP¥503.67b

Market Cap '28

JP¥503.67b

Market Cap '28

/

265.07m

No. shares '28

=

JP¥1.90k

Share Price '28

JP¥1.90k Share Price '28

Discounted to 2025 @ 6.69% p.a.

=

JP¥1.56k

Fair Value '25