Electric Power Development Valuation
Is 9513 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
3/6Valuation 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 9513 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: 9513 (¥2639.5) is trading above our estimate of fair value (¥2060.94)
Significantly Below Fair Value: 9513 is trading above our estimate of fair value.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for 9513?
Key metric: As 9513 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is 9513's PE Ratio? | |
|---|---|
| PE Ratio | 4.9x |
| Earnings | JP¥98.38b |
| Market Cap | JP¥482.70b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 1.7x |
| Enterprise Value/EBITDA | 8.6x |
| PEG Ratio | -0.7x |
Price to Earnings Ratio vs Peers
How does 9513's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 14.4x | ||
1436 GreenEnergy | 28.5x | n/a | JP¥8.2b |
9533 Toho Gas | 19.2x | -0.09% | JP¥398.0b |
9506 Tohoku Electric Power Company | 3.7x | -4.3% | JP¥659.7b |
9504 Chugoku Electric Power | 6x | 2.6% | JP¥373.4b |
9513 Electric Power Development | 4.9x | -7.1% | JP¥482.7b |
Price-To-Earnings vs Peers: 9513 is good value based on its Price-To-Earnings Ratio (4.9x) compared to the peer average (14.4x).
Price to Earnings Ratio vs Industry
How does 9513's PE Ratio compare vs other companies in the Asian Renewable Energy Industry?
| 9 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 9 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: 9513 is good value based on its Price-To-Earnings Ratio (4.9x) compared to the Asian Renewable Energy industry average (13.8x).
Price to Earnings Ratio vs Fair Ratio
What is 9513'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 | 4.9x |
| Fair PE Ratio | 6.8x |
Price-To-Earnings vs Fair Ratio: 9513 is good value based on its Price-To-Earnings Ratio (4.9x) compared to the estimated Fair Price-To-Earnings Ratio (6.8x).
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 | JP¥2,639.50 | JP¥2,544.00 -3.6% | 13.5% | JP¥2,900.00 | JP¥1,890.00 | n/a | 5 |
| Nov ’25 | JP¥2,634.00 | JP¥2,468.00 -6.3% | 13.9% | JP¥2,900.00 | JP¥1,890.00 | n/a | 5 |
| Oct ’25 | JP¥2,392.00 | JP¥2,408.00 +0.7% | 12.9% | JP¥2,800.00 | JP¥1,890.00 | n/a | 5 |
| Sep ’25 | JP¥2,479.00 | JP¥2,408.00 -2.9% | 12.9% | JP¥2,800.00 | JP¥1,890.00 | n/a | 5 |
| Aug ’25 | JP¥2,486.50 | JP¥2,464.00 -0.9% | 12.7% | JP¥2,800.00 | JP¥1,890.00 | n/a | 5 |
| Jul ’25 | JP¥2,519.00 | JP¥2,470.00 -1.9% | 12.9% | JP¥2,800.00 | JP¥1,890.00 | n/a | 6 |
| Jun ’25 | JP¥2,639.50 | JP¥2,358.33 -10.7% | 23.0% | JP¥2,800.00 | JP¥1,220.00 | n/a | 6 |
| May ’25 | JP¥2,681.50 | JP¥2,355.00 -12.2% | 23.0% | JP¥2,800.00 | JP¥1,220.00 | n/a | 6 |
| Apr ’25 | JP¥2,449.00 | JP¥2,355.00 -3.8% | 23.0% | JP¥2,800.00 | JP¥1,220.00 | n/a | 6 |
| Mar ’25 | JP¥2,481.50 | JP¥2,582.00 +4.0% | 7.9% | JP¥2,800.00 | JP¥2,200.00 | n/a | 5 |
| Feb ’25 | JP¥2,528.00 | JP¥2,448.00 -3.2% | 10.2% | JP¥2,800.00 | JP¥2,200.00 | n/a | 5 |
| Jan ’25 | JP¥2,288.50 | JP¥2,388.00 +4.3% | 7.8% | JP¥2,700.00 | JP¥2,200.00 | n/a | 5 |
| Dec ’24 | JP¥2,320.00 | JP¥2,263.33 -2.4% | 12.1% | JP¥2,600.00 | JP¥1,740.00 | n/a | 6 |
| Nov ’24 | JP¥2,239.50 | JP¥2,305.00 +2.9% | 9.3% | JP¥2,600.00 | JP¥1,940.00 | JP¥2,634.00 | 6 |
| Oct ’24 | JP¥2,418.00 | JP¥2,305.00 -4.7% | 9.3% | JP¥2,600.00 | JP¥1,940.00 | JP¥2,392.00 | 6 |
| Sep ’24 | JP¥2,279.00 | JP¥2,305.00 +1.1% | 9.3% | JP¥2,600.00 | JP¥1,940.00 | JP¥2,479.00 | 6 |
| Aug ’24 | JP¥2,321.00 | JP¥2,316.67 -0.2% | 9.4% | JP¥2,600.00 | JP¥1,940.00 | JP¥2,486.50 | 6 |
| Jul ’24 | JP¥2,119.00 | JP¥2,316.67 +9.3% | 9.4% | JP¥2,600.00 | JP¥1,940.00 | JP¥2,519.00 | 6 |
| Jun ’24 | JP¥2,071.00 | JP¥2,460.00 +18.8% | 8.3% | JP¥2,800.00 | JP¥2,200.00 | JP¥2,639.50 | 6 |
| May ’24 | JP¥2,189.00 | JP¥2,426.67 +10.9% | 9.3% | JP¥2,800.00 | JP¥2,200.00 | JP¥2,681.50 | 6 |
| Apr ’24 | JP¥2,131.00 | JP¥2,426.67 +13.9% | 9.3% | JP¥2,800.00 | JP¥2,200.00 | JP¥2,449.00 | 6 |
| Mar ’24 | JP¥2,185.00 | JP¥2,352.00 +7.6% | 7.0% | JP¥2,600.00 | JP¥2,200.00 | JP¥2,481.50 | 5 |
| Feb ’24 | JP¥2,106.00 | JP¥2,360.00 +12.1% | 6.8% | JP¥2,600.00 | JP¥2,200.00 | JP¥2,528.00 | 5 |
| Jan ’24 | JP¥2,096.00 | JP¥2,362.00 +12.7% | 6.7% | JP¥2,600.00 | JP¥2,200.00 | JP¥2,288.50 | 5 |
| Dec ’23 | JP¥2,092.00 | JP¥2,418.00 +15.6% | 10.5% | JP¥2,880.00 | JP¥2,200.00 | JP¥2,320.00 | 5 |
| Nov ’23 | JP¥2,180.00 | JP¥2,386.00 +9.4% | 11.7% | JP¥2,880.00 | JP¥2,100.00 | JP¥2,239.50 | 5 |
Analyst Forecast: Target price is lower than the current share price.
Discover undervalued companies
ToellLtd
JP¥14.5b
Engages in the production, wholesale, and retail of liquefied petroleum gas (LPG) in Japan and internationally.
3361
JP¥768.00
7D
-1.2%
1Y
10.2%
K&O Energy Group
JP¥79.3b
Engages in the development, production, supply, and sale of natural gas and iodine in Japan.
1663
JP¥2,976.00
7D
-2.7%
1Y
36.7%
Hokkaido Gas
JP¥48.6b
Engages in gas, and heat and power supply businesses in Japan.
9534
JP¥551.00
7D
2.0%
1Y
21.1%