Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
K&O Energy GroupTSE:1663 -2.73%72 Intrinsic Value: Projected FCF is 円2,839.92 as of Jul. 16, 2026, which is 100% below its 10-year median of 0.57. GuruFocus rates TSE:1663 with a GF Score™ of 72/100 and a GF Value™ of 円1,491.69 (Modestly Overvalued). The stock has 1 warning sign investors should review. Among 381 Utilities - Regulated companies, K&O Energy Group ranks better than 69.55% on this metric.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2026-07-16), K&O Energy Group's Intrinsic Value: Projected FCF is 円2,839.92. The stock price of K&O Energy Group is 円1818.00. Therefore, K&O Energy Group's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.
The historical rank and industry rank for K&O Energy Group's Intrinsic Value: Projected FCF or its related term are showing as below:
TSE:1663'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.51 Med: 0.57 Max: 0.76
Current: 0.64
During the past 12 years, the highest Price-to-Intrinsic-Value-Projected-FCF of K&O Energy Group was 0.76. The lowest was 0.51. And the median was 0.57.
TSE:1663's Price-to-Projected-FCF is ranked better than 69.55% of 381
companies
in the Utilities - Regulated industry
Industry Median: 1.04
vs TSE:1663: 0.64
K&O Energy Group (TSE:1663) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
K&O Energy Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
1818.00
/
2839.9172646918
=
0.64
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
K&O Energy Group Intrinsic Value: Projected FCF Related Terms
K&O Energy Group Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for K&O Energy Group's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
K&O Energy Group Intrinsic Value: Projected FCF Chart
TSE:1663 vs ATO, NI: Intrinsic Value: Projected FCF Comparison
For the Utilities - Regulated Gas subindustry, K&O Energy Group's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
K&O Energy Group Price-to-Projected-FCF vs Utilities - Regulated Industry
For the Utilities - Regulated industry and Utilities sector, K&O Energy Group's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where K&O Energy Group's Price-to-Projected-FCF falls into.
K&O Energy Group Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of 円2,839.92 mean?
K&O Energy Group (TSE:1663) has a Intrinsic Value: Projected FCF of 円2,839.92 as of Jul. 16, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on K&O Energy Group and its competitors. This is 498132% above median its historical median of 0.57. Over the past decade, K&O Energy Group's Intrinsic Value: Projected FCF has ranged from 0.51 to 0.76. According to the industry distribution chart, K&O Energy Group ranks #116 out of 381 companies in the Utilities - Regulated industry, placing it in the top 30.4%.
Is K&O Energy Group's Intrinsic Value: Projected FCF too high?
K&O Energy Group's current Intrinsic Value: Projected FCF of 円2,839.92 is 498132% above median its 10-year median of 0.57. Over the past 10 years, this metric has ranged from a low of 0.51 to a high of 0.76. Based on the distribution chart, K&O Energy Group ranks #116 out of 381 companies in the Utilities - Regulated industry, which is above the industry midpoint. Overall, K&O Energy Group has a GF Score™ of 72/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does K&O Energy Group's Intrinsic Value: Projected FCF compare to ATO and NI?
According to the Utilities - Regulated industry distribution chart, K&O Energy Group ranks #116 out of 381 companies for Intrinsic Value: Projected FCF. This puts K&O Energy Group in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.04. Historically, K&O Energy Group's own Intrinsic Value: Projected FCF has ranged from 0.51 to 0.76 over the past decade. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Utilities - Regulated company?
The median Intrinsic Value: Projected FCF among Utilities - Regulated companies is 1.04, based on 381 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on K&O Energy Group and its competitors. For the Utilities - Regulated industry, the median Intrinsic Value: Projected FCF is 1.04 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. K&O Energy Group's current Intrinsic Value: Projected FCF is 円2,839.92, which is 498132% above median its own 10-year median of 0.57. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is K&O Energy Group stock overvalued right now?
Based on GuruFocus' analysis, K&O Energy Group (TSE:1663) is currently considered Modestly Overvalued. The stock's GF Value™ is 円1,491.69, compared to a current price of 円1,818.00 — trading 21.9% above its estimated fair value. The current Intrinsic Value: Projected FCF is 円2,839.92, which is 498132% above median its 10-year median of 0.57. K&O Energy Group's overall GF Score™ is 72/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For K&O Energy Group (TSE:1663), the current Intrinsic Value: Projected FCF is 円2,839.92 as of Jul. 16, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is K&O Energy Group (TSE:1663) Overvalued in 2026?
Based on GuruFocus' analysis, K&O Energy Group stock appears to be overvalued.
The current stock price of 円1,818.00 is trading 21.9% above its estimated GF Value™ of 円1,491.69.
GuruFocus considers K&O Energy Group to be Modestly Overvalued.
Key valuation signals for TSE:1663:
Intrinsic Value: Projected FCF: 円2,839.92 (498132% above median its 10-year median of 0.57)
GF Value™: 円1,491.69 vs. price of 円1,818.00 (21.9% above fair value)
No single metric tells the full story. See the TSE:1663 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
TSE:1663 has been successfully added to your 
