What is the intrinsic value of 7039.T?

As of 2025-07-08, the Intrinsic Value of Bridge International Corp (7039.T) is 3,005.57 JPY. This 7039.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,810.00 JPY, the upside of Bridge International Corp is 66.10%.

The range of the Intrinsic Value is 2,525.82 - 3,819.09 JPY

Is 7039.T undervalued or overvalued?

Based on its market price of 1,810.00 JPY and our intrinsic valuation, Bridge International Corp (7039.T) is undervalued by 66.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,525.82 - 3,819.09	3,005.57	66.1%
DCF (Growth 10y)	3,009.15 - 4,582.17	3,594.91	98.6%
DCF (EBITDA 5y)	2,291.07 - 2,842.21	2,525.42	39.5%
DCF (EBITDA 10y)	2,733.96 - 3,489.71	3,056.22	68.9%
Fair Value	4,082.83 - 4,082.83	4,082.83	125.57%
P/E	2,207.00 - 2,802.08	2,483.52	37.2%
EV/EBITDA	1,942.30 - 2,541.67	2,249.41	24.3%
EPV	2,721.65 - 3,632.08	3,176.87	75.5%
DDM - Stable	1,433.98 - 3,128.89	2,281.43	26.0%
DDM - Multi	1,879.39 - 3,226.35	2,378.28	31.4%