Kansai Electric Power Co Inc (KAEPY) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Kansai Electric Power Co Inc $5.59, price $9.18, upside -39.2%, quality 30 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Kansai Electric Power Co Inc ADR for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range $2.71 – $9.99 · fair‑value band $4.17 – $10.94 · the $9.18 price screens above the $5.59 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow Kansai Electric Power Co Inc ADR in your weekly email
Every Wednesday you see whether Kansai Electric Power Co Inc ADR is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
The Kansai Electric Power Company, Incorporated engages in electricity, gas and heat supply, and telecommunication and gas supply in Japan. It operates through four segments: Energy Business, Power Transmission and Distribution Business, Information and Communication Business, and Life and Business Solution Business.
Show more
The Kansai Electric Power Company, Incorporated engages in electricity, gas and heat supply, and telecommunication and gas supply in Japan. It operates through four segments: Energy Business, Power Transmission and Distribution Business, Information and Communication Business, and Life and Business Solution Business. The company generates power from thermal, hydropower, wind, biomass, and nuclear power generation plants. It also involved in the power transmission and distribution business; the provision of information and communication services for homes and businesses under the eo Hikari brand; mobile business under the mineo business; corporate solution business; and real estate leasing, sales, and management activities; and leisure, leasing, call center management, medical and health care, and home security businesses. In addition, the company engages in the design, construction, operation, maintenance, and management of power generation, power distribution, electrical, and information communication facilities, and information and communication equipment; manufacture and sale of electrical wiring hardware, insulators, bushings, steel pipe poles, concrete poles, and other electrical distribution equipment and materials; housing equipment sales; remodeling work; and passenger/freight transportation. Further, it involved in the survey and research on safety technology for nuclear power generation, survey/design /construction supervision related to civil engineering, etc.; acceptance/ storage/construction supervision related to civil engineering, etc.; and provision of survey, analysis, consulting, and construction services related to the environment, civil engineering, and architecture, as well as public relations and engineering services. The Kansai Electric Power Company, Incorporated was incorporated in 1951 and is headquartered in Osaka, Japan.
Stock analysis
Kansai Electric Power Co Inc ADR (KAEPY) currently trades at $9.18, while our model-based Fair Value estimate is $5.59, implying the stock looks roughly 64.4% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of $20.34 per share, and 11 of the 19 models we run sit above the $9.18 price.
Bear case: the Earnings-Based group reads lowest at $2.01, and 8 of the 19 models stay below the price. Evidence for this calculation is high.
Scenario range: $4.17 (bear) to $10.94 (bull), the price of $9.18 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 30/100 (below-average quality), in the Utilities sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Kansai Electric Power Co Inc ADR reported revenue of ¥4.3T in FY2026 versus ¥2.9T in FY2022, a compound +10.8%/yr. Reported net income was ¥403B in FY2026, compounding +47.2%/yr from FY2022. FY2022 was a trough year, so the rate overstates the trend.
Key figures
Market cap $20.5B · P/E ratio 8.7 · P/S ratio 0.81 · EPS (TTM) $1.06 · Dividend yield 2.6% · Net margin 9.4% · Return on equity 11.6% · Return on assets (EBIT) 3.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 8% below its 52-week high and 38% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −34% fair-value upside, at −39%, KAEPY screens richer than that median.
Fair Value models
Bear $4.17Fair Value $5.59Bull $10.94
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.47/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−0.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+2.9%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.8%
Start year 2021 (pandemic). Over 10 years: +2.9% a year
Revenue growth 26 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+2.0%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in JPY ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in JPY: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+26.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+24.3%
Dividend (yield on the price)2.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.24% vs 9%, picking up
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 11%
Start year 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+26.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+0.5%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about +24.2% a year for the price and −1.5% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (32 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Very negative
Compare Kansai Electric Power Co Inc ADR with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Utilities - Renewable · 210 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score30 · Bottom 25%
Fair Value upside−39% · Below median
Profitability
Return on equity (TTM)12% · Top 25%
Return on assets3% · Above median
Net margin (TTM)9% · Above median
Operating margin (TTM)4% · Below median
Growth and dividend
Revenue growth−7% · Below median
Dividend yield (TTM)2.6% · Above median
Balance sheet
Debt / equity1.08× · Above median
Valuation Multiplesvs Utilities - Renewable median · lower = cheaper
P/E (TTM)8.7× · Cheapest 25%
P/B0.94× · Cheaper than median
P/S (TTM)0.80× · Cheaper than median
P/FCF0.2× · Cheapest 25%
EV/EBITDA7.6× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 13
FUTURE (revenue growth)0· sector 0
PAST (return on equity)46· sector 14
HEALTH (low debt)46· sector 68
DIVIDEND (yield)52· sector 47
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Kansai Electric Power Co Inc ADR Fair Value". https://www.fairvalue-calculator.com/stock/KAEPY
Frequently asked questions
Is Kansai Electric Power Co Inc (KAEPY) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of $5.59 versus a price of $9.18, about −39% upside (overvalued).
What is the fair value of KAEPY?
Our model-based fair value for Kansai Electric Power Co Inc ADR is $5.59 (as of Sep 23, 2026), built from audited fundamentals. The current price: $9.18.
What is the quality score of KAEPY?
Kansai Electric Power Co Inc ADR has a Quality Score of 30/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Kansai Electric Power Co Inc (KAEPY)?
Our model-based price target is the fair value of $5.59 (as of Sep 23, 2026) from 20 valuation models. Cautious scenario $4.17, optimistic scenario $10.94. It is a calculation from audited fundamentals, not an analyst target.
What is the Kansai Electric Power Co Inc ADR stock forecast for 2026?
Our models put fair value at $5.59, about −39% upside versus a price of $9.18 (overvalued). Cautious scenario $4.17, optimistic scenario $10.94. The calculation is refreshed regularly with new filings.
What is the revenue of Kansai Electric Power Co Inc (KAEPY)?
Kansai Electric Power Co Inc ADR reported trailing-twelve-month revenue of about ¥4.1T (latest available figure, as of Sep 23, 2026).
Does Kansai Electric Power Co Inc ADR pay a dividend?
Kansai Electric Power Co Inc ADR currently shows a dividend yield of about 2.59% relative to its recent price (as of Sep 23, 2026).
What growth is priced into Kansai Electric Power Co Inc (KAEPY)?
For today's price to be fair in a discounted-cash-flow model, Kansai Electric Power Co Inc ADR would have to grow free cash flow by +26.8 % per year for five years (discount rate 8.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.8 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of KAEPY use?
Our models discount Kansai Electric Power Co Inc ADR at 8.1 %: a base by market capitalisation (large), damped by beta 0.20, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Kansai Electric Power Co Inc ADR that is +26.8 % per year a year over ten years, using the same discount rate (8.1 %) and the same formula as our fair value.
How much growth has Kansai Electric Power Co Inc (KAEPY) delivered so far?
Over the past 5 years revenue at Kansai Electric Power Co Inc ADR grew +6.8 % a year. The price currently implies +26.8 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Kansai Electric Power Co Inc (KAEPY) growing?
The median revenue growth in the sector is +0.7 % a year. That is the yardstick for the growth priced into Kansai Electric Power Co Inc ADR (+26.8 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Kansai Electric Power Co Inc (KAEPY)?
The free-cash-flow yield on the price is 3.01 %: that much free cash flow Kansai Electric Power Co Inc ADR produces per unit of market value. When it exceeds the discount rate of our models (8.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Kansai Electric Power Co Inc (KAEPY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Kansai Electric Power Co Inc ADR it is $5.59 per share (as of Sep 23, 2026), against a price of $9.18. It is the blended result of 20 valuation models (cash flow, earnings, asset, dividend).
Is Kansai Electric Power Co Inc ADR stock overvalued or undervalued in 2026?
As of Sep 23, 2026, KAEPY trades above its calculated fair value: price $9.18, fair value $5.59, a gap of about −39% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of KAEPY?
No. The price is what the market pays today ($9.18); the fair value is what the company's own numbers justify ($5.59). For Kansai Electric Power Co Inc ADR the two are $3.60 per share apart. That gap is exactly why we show both numbers side by side.
How much is Kansai Electric Power Co Inc ADR worth?
The market values Kansai Electric Power Co Inc ADR at about $20.5B (market capitalisation, as of Sep 23, 2026). Per share that is $9.18; our models calculate a fair value of $5.59 per share.
What do the bullish and bearish scenarios say about KAEPY?
Our models span a range for Kansai Electric Power Co Inc ADR: cautious scenario $4.17, base $5.59, optimistic $10.94 per share (as of Sep 23, 2026, price $9.18). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of KAEPY?
Kansai Electric Power Co Inc ADR trades at a price-to-earnings ratio of 8.7 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $5.59 is built from several models across several years. Other multiples: P/B 0.9, P/S 0.8, EV/EBITDA 7.6.
How solid is the balance sheet of Kansai Electric Power Co Inc (KAEPY)?
Balance-sheet figures for Kansai Electric Power Co Inc ADR (as of Sep 23, 2026): return on equity 11.6%, debt of 1.08 per unit of equity. They feed the Quality Score of 30/100, which measures business quality independently of the share price.
How far is KAEPY from its 52-week high?
Kansai Electric Power Co Inc ADR trades at $9.18, about 8% below its 52-week high of $9.99 and 38% above the low of $6.65 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of $5.59 is for.
Which stocks are comparable to Kansai Electric Power Co Inc ADR?
From the same area (Utilities) we also value China Yangtze Power Co, Ørsted A/S, Huaneng Lancang River Hydropower Inc, Adani Green Energy Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Kansai Electric Power Co Inc ADR stock attractive at the current price?
The data as of Sep 23, 2026: price $9.18, calculated fair value $5.59 (−39%), Quality Score 30/100, from 20 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of KAEPY calculated?
We run Kansai Electric Power Co Inc ADR through 20 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $5.59, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. Kansai Electric Power Co Inc ADR itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Kansai Electric Power Co Inc (KAEPY)?
The closing price on Sep 23, 2026 was $9.18. Our model-based fair value is $5.59, about −39% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Kansai Electric Power Co Inc ADR right now?
Weak quality (30/100) and above fair value at the same time, the margin of safety is missing on both counts. The model range is unusually wide ($4.17 to $10.94). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Where does the earnings growth of Kansai Electric Power Co Inc (KAEPY) come from?
Earnings per share at Kansai Electric Power Co Inc ADR grew +12.4 % a year from 2016 to 2026. Broken into its drivers: revenue per share +2.4 %, EBIT margin +6.6 %, tax rate +0.9 %, residual (interest, one-offs) +2.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Kansai Electric Power Co Inc ADR
How large is the market capitalisation of Kansai Electric Power Co Inc (KAEPY)?
The market capitalisation of Kansai Electric Power Co Inc ADR is $20.5B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Kansai Electric Power Co Inc (KAEPY)?
The price-to-sales ratio of Kansai Electric Power Co Inc ADR is 0.81 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Kansai Electric Power Co Inc (KAEPY)?
Earnings per share at Kansai Electric Power Co Inc ADR are $1.06 (price ÷ EPS = P/E 8.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Kansai Electric Power Co Inc (KAEPY)?
The dividend yield of Kansai Electric Power Co Inc ADR is 2.6% (payout 22.4%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Kansai Electric Power Co Inc (KAEPY)?
The net margin of Kansai Electric Power Co Inc ADR is 9.4% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Kansai Electric Power Co Inc (KAEPY)?
The return on equity (ROE) of Kansai Electric Power Co Inc ADR is 11.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Kansai Electric Power Co Inc (KAEPY)?
On an EBIT basis the return on assets of Kansai Electric Power Co Inc ADR is 3.6% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Kansai Electric Power Co Inc (KAEPY)?
The operating margin of Kansai Electric Power Co Inc ADR is 4.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Kansai Electric Power Co Inc (KAEPY)?
Revenue at Kansai Electric Power Co Inc ADR is growing −6.5% versus a year earlier (3y avg +2.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Kansai Electric Power Co Inc (KAEPY)?
Earnings per share at Kansai Electric Power Co Inc ADR are growing −31.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Kansai Electric Power Co Inc (KAEPY) carry?
The net debt of Kansai Electric Power Co Inc ADR is ¥3.6T (fiscal year 2026, ≈ 36.8 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Kansai Electric Power Co Inc ADR in the live analysis
One click puts Kansai Electric Power Co Inc ADR on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 23, 2026