What is the intrinsic value of 7050.T?

As of 2025-05-16, the Intrinsic Value of Frontier International Inc (7050.T) is 3,262.64 JPY. This 7050.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,755.00 JPY, the upside of Frontier International Inc is 85.90%.

The range of the Intrinsic Value is 2,793.21 - 4,211.11 JPY

Is 7050.T undervalued or overvalued?

Based on its market price of 1,755.00 JPY and our intrinsic valuation, Frontier International Inc (7050.T) is undervalued by 85.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,793.21 - 4,211.11	3,262.64	85.9%
DCF (Growth 10y)	2,903.68 - 4,345.74	3,383.46	92.8%
DCF (EBITDA 5y)	2,174.87 - 2,339.24	2,234.38	27.3%
DCF (EBITDA 10y)	2,471.29 - 2,773.58	2,594.39	47.8%
Fair Value	3,189.00 - 3,189.00	3,189.00	81.71%
P/E	1,665.93 - 2,290.98	1,894.40	7.9%
EV/EBITDA	1,940.12 - 2,182.75	2,018.23	15.0%
EPV	4,701.99 - 6,860.35	5,781.17	229.4%
DDM - Stable	977.84 - 2,543.90	1,760.87	0.3%
DDM - Multi	1,179.97 - 2,423.14	1,590.36	-9.4%