As of 2025-05-19, the Intrinsic Value of Frontier Management Inc (7038.T) is 731.06 JPY. This 7038.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 718.00 JPY, the upside of Frontier Management Inc is 1.80%.
The range of the Intrinsic Value is 652.45 - 949.30 JPY
Based on its market price of 718.00 JPY and our intrinsic valuation, Frontier Management Inc (7038.T) is undervalued by 1.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 652.45 - 949.30 | 731.06 | 1.8% |
| DCF (Growth 10y) | 1,056.66 - 2,074.13 | 1,327.14 | 84.8% |
| DCF (EBITDA 5y) | 601.04 - 661.81 | 607.23 | -15.4% |
| DCF (EBITDA 10y) | 822.89 - 993.22 | 853.84 | 18.9% |
| Fair Value | -294.18 - -294.18 | -294.18 | -140.97% |
| P/E | (616.61) - (788.41) | (706.04) | -198.3% |
| EV/EBITDA | 340.51 - 300.19 | 342.27 | -52.3% |
| EPV | 909.40 - 1,037.08 | 973.24 | 35.5% |
| DDM - Stable | (588.80) - (2,083.24) | (1,336.02) | -286.1% |
| DDM - Multi | 159.46 - 450.93 | 237.21 | -67.0% |
| Market Cap (mil) | 8,479.58 |
| Beta | 1.03 |
| Outstanding shares (mil) | 11.81 |
| Enterprise Value (mil) | 2,315.20 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.77% |
| Cost of Debt | 7.00% |
| WACC | 7.33% |