T · 1663.T
K&O Energy Group Inc.
- Sector
- Utilities · Regulated Gas
- Headquarters
- Mobara 297-0026
- Website
- k-and-o-energy.co.jp
Price · as of 2025-12-31
$4,705.00
Market cap 144.12B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $4,413.02 | -6.21% |
| Intrinsic Value(DCF) | $2,949.36 | -37.31% |
| Graham-Dodd Method(GD) | $4,833.73 | +2.74% |
| Graham Formula(GF) | $2,192.43 | -53.4% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | $1,142.68 | $1,000.90 | $493.58 | $1,189.28 | $526.30 |
| 2014 | $1,238.86 | $1,780.89 | $978.67 | $3,460.34 | $4,552.51 |
| 2015 | $1,137.83 | $1,698.53 | $1,110.64 | $2,804.54 | $0.00 |
| 2016 | $1,619.49 | $1,887.40 | $884.41 | $2,549.47 | $0.00 |
| 2017 | $1,400.96 | $1,811.36 | $899.94 | $2,627.27 | $1,189.29 |
| 2018 | $1,289.07 | $1,805.82 | $861.78 | $2,682.82 | $1,345.80 |
| 2019 | $1,304.96 | $2,004.20 | $906.92 | $2,865.20 | $878.36 |
| 2020 | $1,320.07 | $1,973.73 | $988.04 | $2,981.15 | $0.00 |
| 2021 | $1,549.46 | $2,077.35 | $824.31 | $3,032.28 | $2,203.51 |
| 2022 | $2,196.45 | $2,593.46 | $163,253.67 | $3,617.62 | $11,880.99 |
| 2023 | $2,537.71 | $2,872.18 | $39,005.77 | $4,100.49 | $0.00 |
| 2024 | $3,182.39 | $3,270.68 | $7,439.62 | $4,162.96 | $995.89 |
| 2025 | $5,320.00 | $4,413.02 | $1,366.74 | $4,833.73 | $2,192.43 |
AI valuation
Our deep-learning model estimates K&O Energy Group Inc.'s (1663.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $4,413.02
- Current price
- $4,705.00
- AI upside
- -6.21%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2,949.36
-37.31% upside
Graham-Dodd
$4,833.73
+2.74% upside
Graham Formula
$2,192.43
-53.4% upside
About K&O Energy Group Inc.
K&O Energy Group Inc. engages in the development, production, supply, and sale of natural gas in Japan and internationally. The company is also involved in the manufacture and sale of iodine; and sale of city gas and LP gas. In addition, it undertakes construction, civil engineering, and piping works; sells gas equipment; and offers geothermal wells drilling, geology, and water quality research services. The company was founded in 2014 and is headquartered in Mobara, Japan.
- CEO
- Akio Midorikawa
- Employees
- 663
- Beta
- 0.43
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2,949.36 ÷ $4,705.00) − 1 = -37.31% (DCF, example).