Tokyo GasLtd Valuation
Is TOG undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
1/6Valuation Score 1/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of TOG when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: TOG (€27.6) is trading above our estimate of fair value (€14.38)
Significantly Below Fair Value: TOG is trading above our estimate of fair value.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for TOG?
Key metric: As TOG is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is TOG's PE Ratio? | |
|---|---|
| PE Ratio | 21.1x |
| Earnings | JP¥83.12b |
| Market Cap | JP¥1.75t |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 1.1x |
| Enterprise Value/EBITDA | 8.5x |
| PEG Ratio | 2.3x |
Price to Earnings Ratio vs Peers
How does TOG's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 19.9x | ||
EBK EnBW Energie Baden-Württemberg | 28.8x | n/a | €17.3b |
RWE RWE | 8.1x | -10.8% | €22.9b |
EOAN E.ON | 16.9x | 8.9% | €30.3b |
LEC Lechwerke | 25.9x | n/a | €2.5b |
TOG Tokyo GasLtd | 21.1x | 9.3% | €1.8t |
Price-To-Earnings vs Peers: TOG is expensive based on its Price-To-Earnings Ratio (21.1x) compared to the peer average (19.9x).
Price to Earnings Ratio vs Industry
How does TOG's PE Ratio compare vs other companies in the Global Gas Utilities Industry?
| 0 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 0 Companies | Estimated Growth | Market Cap |
|---|
Price-To-Earnings vs Industry: TOG is expensive based on its Price-To-Earnings Ratio (21.1x) compared to the Global Gas Utilities industry average (13.9x).
Price to Earnings Ratio vs Fair Ratio
What is TOG's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 21.1x |
| Fair PE Ratio | 21.8x |
Price-To-Earnings vs Fair Ratio: TOG is good value based on its Price-To-Earnings Ratio (21.1x) compared to the estimated Fair Price-To-Earnings Ratio (21.8x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | €27.60 | €20.51 -25.7% | 3.9% | €21.78 | €19.58 | n/a | 5 |
| Nov ’25 | €22.40 | €21.13 -5.7% | 4.5% | €22.39 | €19.69 | n/a | 5 |
| Oct ’25 | €20.80 | €21.13 +1.6% | 4.5% | €22.39 | €19.69 | n/a | 5 |
| Sep ’25 | €21.80 | €21.13 -3.1% | 4.5% | €22.39 | €19.69 | n/a | 5 |
| Aug ’25 | €19.20 | €20.71 +7.9% | 4.9% | €22.38 | €19.61 | n/a | 5 |
| Jul ’25 | €19.80 | €19.96 +0.8% | 5.6% | €21.31 | €18.67 | n/a | 5 |
| Jun ’25 | €20.60 | €19.96 -3.1% | 5.6% | €21.31 | €18.67 | n/a | 5 |
| May ’25 | €20.80 | €20.70 -0.5% | 6.6% | €22.52 | €19.05 | n/a | 5 |
| Apr ’25 | €20.80 | €21.29 +2.4% | 6.6% | €23.17 | €19.59 | n/a | 5 |
| Mar ’25 | €20.20 | €20.81 +3.0% | 9.7% | €23.11 | €17.52 | n/a | 5 |
| Feb ’25 | €21.40 | €18.63 -12.9% | 8.6% | €20.12 | €16.35 | n/a | 4 |
| Jan ’25 | €20.40 | €18.99 -6.9% | 8.6% | €20.51 | €16.66 | n/a | 4 |
| Dec ’24 | €21.00 | €18.98 -9.6% | 10.4% | €21.79 | €16.05 | n/a | 5 |
| Nov ’24 | €21.60 | €19.09 -11.6% | 9.7% | €21.16 | €16.37 | €22.40 | 5 |
| Oct ’24 | €21.40 | €19.88 -7.1% | 9.7% | €22.03 | €17.05 | €20.80 | 5 |
| Sep ’24 | €21.40 | €19.88 -7.1% | 9.7% | €22.03 | €17.05 | €21.80 | 5 |
| Aug ’24 | €21.60 | €19.88 -8.0% | 9.7% | €22.03 | €17.05 | €19.20 | 5 |
| Jul ’24 | €19.80 | €20.18 +1.9% | 9.7% | €22.37 | €17.31 | €19.80 | 5 |
| Jun ’24 | €19.70 | €20.18 +2.5% | 9.7% | €22.37 | €17.31 | €20.60 | 5 |
| May ’24 | €18.30 | €18.96 +3.6% | 5.6% | €20.23 | €17.53 | €20.80 | 5 |
| Apr ’24 | €16.90 | €19.82 +17.3% | 5.6% | €21.14 | €18.33 | €20.80 | 5 |
| Mar ’24 | €17.40 | €20.38 +17.1% | 9.8% | €24.30 | €18.05 | €20.20 | 6 |
| Feb ’24 | €20.80 | €21.65 +4.1% | 9.9% | €24.88 | €19.19 | €21.40 | 6 |
| Jan ’24 | €17.90 | €21.36 +19.4% | 9.6% | €24.42 | €18.84 | €20.40 | 6 |
| Dec ’23 | €17.10 | €21.36 +24.9% | 9.6% | €24.42 | €18.84 | €21.00 | 6 |
| Nov ’23 | €17.50 | €20.91 +19.5% | 7.5% | €24.31 | €19.59 | €21.60 | 6 |
Analyst Forecast: Target price is lower than the current share price.
Discover undervalued companies
China Resources Power Holdings
HK$91.7b
An investment holding company, invests in, develops, operates, and manages power plants and coal mines in the People’s Republic of China.
CRP
HK$2.17
7D
3.6%
1Y
18.5%
Sembcorp Industries
S$9.3b
An investment holding company, engages in the production and supply of utilities services, and terminalling and storage of petroleum products and chemicals in Singapore, the United Kingdom, China, India, rest of Asia, the Middle East, and internationally.
SBOA
S$3.64
7D
5.2%
1Y
6.4%
Centrica
UK£6.2b
Operates as an integrated energy company in the United Kingdom, Ireland, Scandinavia, North America, and internationally.
CENB
UK£1.45
7D
1.9%
1Y
-13.2%