What is the intrinsic value of 7069.T?
As of 2025-06-02, the Intrinsic Value of CyberBuzz Inc (7069.T) is
95.99 JPY. This 7069.T valuation is based on the model Peter Lynch Fair Value.
With the current market price of 728.00 JPY, the upside of CyberBuzz Inc is
-86.81%.
Is 7069.T undervalued or overvalued?
Based on its market price of 728.00 JPY and our intrinsic valuation, CyberBuzz Inc (7069.T) is overvalued by 86.81%.
95.99 JPY
Intrinsic Value
7069.T Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(101,315.90) - (8,642.26) |
(15,510.64) |
-2230.6% |
| DCF (Growth 10y) |
(10,376.76) - (118,921.24) |
(18,438.19) |
-2632.7% |
| DCF (EBITDA 5y) |
(2,404.90) - (2,874.02) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(3,603.20) - (4,342.50) |
(1,234.50) |
-123450.0% |
| Fair Value |
95.99 - 95.99 |
95.99 |
-86.81% |
| P/E |
392.03 - 757.56 |
508.27 |
-30.2% |
| EV/EBITDA |
443.13 - 730.51 |
588.43 |
-19.2% |
| EPV |
(787.99) - (1,096.77) |
(942.38) |
-229.4% |
| DDM - Stable |
308.72 - 2,560.83 |
1,434.78 |
97.1% |
| DDM - Multi |
(3,992.42) - (26,635.87) |
(7,027.57) |
-1065.3% |
7069.T Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,941.12 |
| Beta |
0.14 |
| Outstanding shares (mil) |
4.04 |
| Enterprise Value (mil) |
3,238.99 |
| Market risk premium |
6.13% |
| Cost of Equity |
6.03% |
| Cost of Debt |
4.25% |
| WACC |
5.20% |