As of 2026-06-10, the Intrinsic Value of New Constructor's Network Co Ltd (7057.T) is 1,354.38 JPY. This 7057.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 885.00 JPY, the upside of New Constructor's Network Co Ltd is 53.00%.
The range of the Intrinsic Value is 1,264.01 - 1,503.34 JPY
Based on its market price of 885.00 JPY and our intrinsic valuation, New Constructor's Network Co Ltd (7057.T) is undervalued by 53.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,264.01 - 1,503.34 | 1,354.38 | 53.0% |
| DCF (Growth 10y) | 1,349.94 - 1,633.31 | 1,457.46 | 64.7% |
| DCF (EBITDA 5y) | 1,230.24 - 1,358.91 | 1,309.06 | 47.9% |
| DCF (EBITDA 10y) | 1,314.69 - 1,483.61 | 1,407.27 | 59.0% |
| Fair Value | 1,124.74 - 1,124.74 | 1,124.74 | 27.09% |
| P/E | 502.09 - 645.65 | 569.58 | -35.6% |
| EV/EBITDA | 1,274.84 - 1,604.28 | 1,433.80 | 62.0% |
| EPV | 1,247.09 - 1,389.11 | 1,318.10 | 48.9% |
| DDM - Stable | 328.14 - 700.72 | 514.43 | -41.9% |
| DDM - Multi | 459.70 - 750.63 | 569.08 | -35.7% |
| Market Cap (mil) | 2,849.70 |
| Beta | 0.50 |
| Outstanding shares (mil) | 3.22 |
| Enterprise Value (mil) | -25.34 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.19% |
| Cost of Debt | 5.00% |
| WACC | 7.94% |