Hirakawa Hewtech Valuation

Q: What is the Fair Price of 5821 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

5821 (¥1559) is trading below our estimate of [[fair value]] (¥9606.85)

Is 5821 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

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 5821 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 5821 (¥1559) is trading below our estimate of fair value (¥9606.85)

Significantly Below Fair Value: 5821 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 5821?

Key metric: As 5821 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 5821. This is calculated by dividing 5821's market cap by their current earnings.
What is 5821's PE Ratio?
PE Ratio	12.4x
Earnings	JP¥1.77b
Market Cap	JP¥21.90b

5821 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.4x
Enterprise Value/EBITDA	3.2x
PEG Ratio	1.2x

Price to Earnings Ratio vs Peers

How does 5821's PE Ratio compare to its peers?

The above table shows the PE ratio for 5821 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	15.9x
6955 FDK	39.9x	n/a	JP¥20.2b
6932 ENDO Lighting	5.1x	4.3%	JP¥20.9b
6927 Helios Techno Holding	12.4x	n/a	JP¥17.5b
6643 Togami Electric Mfg	6.2x	n/a	JP¥14.6b
5821 Hirakawa Hewtech	12.4x	10.4%	JP¥21.9b

Price-To-Earnings vs Peers: 5821 is good value based on its Price-To-Earnings Ratio (12.4x) compared to the peer average (15.9x).

Price to Earnings Ratio vs Industry

How does 5821's PE Ratio compare vs other companies in the JP Electrical Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap

No more companies available in this PE range

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 5821 is expensive based on its Price-To-Earnings Ratio (12.4x) compared to the JP Electrical industry average (11.7x).

Price to Earnings Ratio vs Fair Ratio

What is 5821'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.

5821 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	12.4x
Fair PE Ratio	9.9x

Price-To-Earnings vs Fair Ratio: 5821 is expensive based on its Price-To-Earnings Ratio (12.4x) compared to the estimated Fair Price-To-Earnings Ratio (9.9x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Kanadevia

JP¥159.8b

Kanadevia Corporation design, constructs, and manufactures energy-from-waste plants, desalination plants, and water and sewage treatment plants in Japan and internationally.

7004

JP¥950.00

5.1%

Denyo

JP¥54.8b

Engages in the developing, manufacturing, and selling of engine-driven generators, welders, and air compressors in Japan, the United States, rest of Asia, and Europe.

6517

JP¥2,651.00

3.6%

25.6%

Terasaki ElectricLtd

JP¥27.7b

Manufactures and sells marine and industrial systems, circuit breakers, and medical devices in Japan and internationally.

6637

JP¥2,129.00

-1.3%

43.6%