What is the intrinsic value of 6734.T?

As of 2025-07-10, the Intrinsic Value of Newtech Co Ltd (6734.T) is 3,067.69 JPY. This 6734.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,845.00 JPY, the upside of Newtech Co Ltd is 66.30%.

The range of the Intrinsic Value is 2,703.38 - 3,715.90 JPY

Is 6734.T undervalued or overvalued?

Based on its market price of 1,845.00 JPY and our intrinsic valuation, Newtech Co Ltd (6734.T) is undervalued by 66.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,703.38 - 3,715.90	3,067.69	66.3%
DCF (Growth 10y)	2,830.40 - 3,872.38	3,207.62	73.9%
DCF (EBITDA 5y)	2,174.98 - 2,513.31	2,304.20	24.9%
DCF (EBITDA 10y)	2,449.22 - 2,870.78	2,616.13	41.8%
Fair Value	697.46 - 697.46	697.46	-62.20%
P/E	1,558.82 - 2,316.39	1,865.84	1.1%
EV/EBITDA	1,875.63 - 2,721.92	2,115.70	14.7%
EPV	2,893.15 - 3,647.97	3,270.56	77.3%
DDM - Stable	937.49 - 2,145.63	1,541.56	-16.4%
DDM - Multi	1,227.05 - 2,211.93	1,580.73	-14.3%