As of 2026-05-21, the Intrinsic Value of Tokyu Construction Co Ltd (1720.T) is 805.42 JPY. This 1720.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,174.00 JPY, the upside of Tokyu Construction Co Ltd is -31.40%.
The range of the Intrinsic Value is 589.86 - 1,511.71 JPY
Based on its market price of 1,174.00 JPY and our intrinsic valuation, Tokyu Construction Co Ltd (1720.T) is overvalued by 31.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 589.86 - 1,511.71 | 805.42 | -31.4% |
| DCF (Growth 10y) | 655.23 - 1,547.23 | 866.20 | -26.2% |
| DCF (EBITDA 5y) | 1,339.18 - 1,682.37 | 1,537.50 | 31.0% |
| DCF (EBITDA 10y) | 1,373.43 - 1,835.58 | 1,620.76 | 38.1% |
| Fair Value | 627.11 - 627.11 | 627.11 | -46.58% |
| P/E | 1,552.72 - 1,749.04 | 1,623.16 | 38.3% |
| EV/EBITDA | 1,236.62 - 1,732.26 | 1,445.61 | 23.1% |
| EPV | 892.04 - 1,141.63 | 1,016.83 | -13.4% |
| DDM - Stable | 1,291.83 - 4,618.56 | 2,955.20 | 151.7% |
| DDM - Multi | 1,793.86 - 4,868.02 | 2,607.97 | 122.1% |
| Market Cap (mil) | 125,336.24 |
| Beta | 0.88 |
| Outstanding shares (mil) | 106.76 |
| Enterprise Value (mil) | 112,877.24 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.12% |
| Cost of Debt | 4.25% |
| WACC | 7.25% |