T · 176A.T
Rezil Inc.
- Sector
- Utilities · Regulated Electric
- Headquarters
- Tokyo 100-0005
- Website
- rezil.co.jp
Price · as of 2025-06-30
$2,732.00
Market cap 52.9B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2,228.74 | -18.42% |
| Intrinsic Value(DCF) | $27,113.03 | +892.42% |
| Graham-Dodd Method(GD) | $372.60 | -86.36% |
| Graham Formula(GF) | $3,188.70 | +16.72% |
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 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | $637.04 | $1,961.38 | |||
| 2024 | $1,433.94 | $1,112.30 | $216.03 | $673.93 | $783.43 |
| 2025 | $2,744.00 | $2,228.74 | $22,322.29 | $372.60 | $3,188.70 |
AI valuation
Our deep-learning model estimates Rezil Inc.'s (176A.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2,228.74
- Current price
- $2,732.00
- AI upside
- -18.42%
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
$27,113.03
+892.42% upside
Graham-Dodd
$372.60
-86.36% upside
Graham Formula
$3,188.70
+16.72% upside
About Rezil Inc.
Rezil Inc. provides electricity services to condominium residents and corporations in Japan. The company offers renewable energy solutions through solar power plants; develops services that utilize distributed energy sources for residential buildings; provides BPO services for energy companies; and delivers SaaS solutions to support energy companies' digital transformation initiatives. It also engages in the electrical safety/electrical construction and electricity wholesale/retail businesses. The company was incorporated in 1994 and is headquartered in Tokyo, Japan.
- CEO
- Hozumi Tanji
- Employees
- 0
- Beta
- -0.96
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($27,113.03 ÷ $2,732.00) − 1 = +892.42% (DCF, example).