EN DE

Idemitsu Kosan Co (IDKOY) Fair Value & Analysis

Energy · US · Market cap $9.5B

IK Idemitsu Kosan Co logo Idemitsu Kosan Co IDKOY · US
Price$16.32
Fair Value$26.30
Upside+61.2%
Quality59/100
Watch Idemitsu Kosan Co for free, get notified when fair value or trend changes. Watch for free
Evidence: High Range $19.73 – $32.88 📤 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 9 days ago

Share price +3.0% over the past month.

Price vs Fair Value (12 months)

$20.74 $11.04 Fair Value $26.30 Nov 2024 Jul 2026

12‑month range $11.04 – $20.74 · fair‑value band $19.73 – $32.88 · the $16.32 price screens below the $26.30 fair value. As of Jul 16, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

Idemitsu Kosan Co (IDKOY) currently trades at $16.32, while our model-based Fair Value estimate is $26.30, implying the stock looks roughly 61.2% undervalued today. We read business quality at 59/100 (solid quality), in the Energy sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Idemitsu Kosan Co generated revenue of $8.1T at a net margin of 2.1%. Revenue declined 9.8% year over year. It earns a return on equity of 2.1%. Net debt stands at $1.2T. Fundamentals as of Jul 16, 2026

Our scenario range runs from $19.73 (bear case) to $32.88 (bull case); at $16.32, the current price sits below that range. The share trades about 21% below its 52-week high and 42% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -38% fair-value upside, at 61%, IDKOY screens cheaper than that median.

Key figures & financial health

Revenue (TTM) $8.1T
Revenue growth (YoY) -9.8%
Net margin 2.1%
Return on equity 2.1%
Free cash flow $252B FY2026
P/E ratio 9.0
More key figures
Operating margin 8.1%
EPS (TTM) $1.75
Dividend yield 2.9%
EPS growth (YoY) -36.3%
Net debt $1.2T FY2026

Figures from reported company fundamentals (EODHD) · as of Jul 16, 2026. TTM = trailing twelve months.

About the company

Idemitsu Kosan Co.,Ltd. engages in the fuel oil, basic chemicals, functional materials, power and renewable energy, and resources businesses in Japan, Singapore, Asia, Oceania, North America, and internationally. The Fuel Oil segment engages in the production, sale, import, export, and trading in petroleum refined products comprising sustainable aviation fuel, synthetic fuel, biofuels, and carbon offset fuel; and operation of service stations that provide refueling, car wash, vehicle inspection, and maintenance services. Its Basic Chemicals segment produces and sells olefin and aromatic products, which include ethylene, propylene, linealene/alpha olefin, paraxylene, cyclohexane, and styrene monomer. The Functional Materials segment offers lubricants, functional chemicals, electronic materials, and bitumen/functional paving materials, as well as agri-bio products, pesticides and functional feed products. Its Renewable Energy segment engages in power generation from thermal, solar, …

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Idemitsu Kosan Co reported revenue of $8.6T in FY2026 versus $6.7T in FY2022, a compound +6.5%/yr. Reported net income was $182B in FY2026, compounding −10.1%/yr from FY2022.

Revenue +6.5%/yr
FY22 $6.7T
FY23 $9.5T
FY24 $8.7T
FY25 $9.2T
FY26 $8.6T
Net income −10.1%/yr
FY22 $279B
FY23 $254B
FY24 $229B
FY25 $104B
FY26 $182B

Is IDKOY fairly valued? → Check now

📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog, it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "Idemitsu Kosan Co Fair Value". https://www.fairvalue-calculator.com/stock/IDKOY

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection, not financial advice.

Similar stocks

10 more Oil & Gas Refining & Marketing stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Reliance Industries Limited RELIANCE ₹1,291 ₹812.28 -37%
Valero Energy Corporation VLO $243.78 $127.32 -48%
Marathon Petroleum Corporation MPC $263.28 $114.61 -56%
Phillips 66 PSX $181.72 $70.45 -61%
Neste Oyj NESTE €26.77 €6.38 -76%
Formosa Petrochemical Corporation 6505 81.30 TWD 16.68 TWD -79%
ENEOS Holdings JXHLY $16.46 $17.72 +8%
Indian Oil Corporation IOC ₹144.38 ₹417.35 +189%
HF Sinclair Corporation DINO $70.76 $43.77 -38%
SK Innovation Co 096770 103,700 KRW 105,822 KRW +2%

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Idemitsu Kosan Co (IDKOY) undervalued?
As of Jul 16, 2026, our model estimates a fair value of $26.30 versus a price of $16.32, about +61% (undervalued). Model-based estimate, not financial advice.
What is the fair value of IDKOY?
Our model-based fair value for Idemitsu Kosan Co is $26.30 (as of Jul 16, 2026), built from audited fundamentals. The current price is $16.32.
What is the quality score of IDKOY?
Idemitsu Kosan Co has a Quality Score of 59/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Idemitsu Kosan Co (IDKOY)?
Idemitsu Kosan Co reported trailing-twelve-month revenue of about $8.1T (latest available figure, as of Jul 16, 2026).
What is the net profit margin of IDKOY?
The net profit margin of Idemitsu Kosan Co is about 2.1%, meaning it keeps roughly 2.1% of revenue as net income. Based on the latest reported figures.
Does Idemitsu Kosan Co pay a dividend?
Idemitsu Kosan Co currently shows a dividend yield of about 2.89% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Unlock the full Idemitsu Kosan Co analysis, and try Pro free

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.