Tokyo Gas Co Ltd
TSE:9531
Intrinsic Value
The intrinsic value of one Tokyo Gas Co Ltd stock under the Base Case scenario is 8 980.19 JPY. Compared to the current market price of 5 005 JPY, Tokyo Gas Co Ltd is Undervalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tokyo Gas Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Tokyo Gas Co Ltd
Balance Sheet Decomposition
Tokyo Gas Co Ltd
Current Assets | 1.2T |
Cash & Short-Term Investments | 397.6B |
Receivables | 451.1B |
Other Current Assets | 357.9B |
Non-Current Assets | 2.7T |
Long-Term Investments | 354B |
PP&E | 1.5T |
Intangibles | 694.9B |
Other Non-Current Assets | 182.7B |
Free Cash Flow Analysis
Tokyo Gas Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Tokyo Gas Co Ltd
Revenue
|
2.6T
JPY
|
Cost of Revenue
|
-2.2T
JPY
|
Gross Profit
|
401.3B
JPY
|
Operating Expenses
|
-271B
JPY
|
Operating Income
|
130.4B
JPY
|
Other Expenses
|
-39.4B
JPY
|
Net Income
|
91B
JPY
|
Profitability Score
Profitability Due Diligence
Tokyo Gas Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Tokyo Gas Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tokyo Gas Co Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Score
Tokyo Gas Co Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Tokyo Gas Co Ltd
According to Wall Street analysts, the average 1-year price target for Tokyo Gas Co Ltd is 4 913.85 JPY with a low forecast of 4 211.7 JPY and a high forecast of 5 523 JPY.
Dividends
Current shareholder yield for Tokyo Gas Co Ltd is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Tokyo Gas Co Ltd stock under the Base Case scenario is 8 980.19 JPY.
Compared to the current market price of 5 005 JPY, Tokyo Gas Co Ltd is Undervalued by 44%.