New Constructor's Network Co.,Ltd.

7057 TSE Industrials Services
TSE Standard
¥903.00
-1.20%
Delayed · cached 15 min

Fair value analysis

7057
New Constructor's Network Co.,Ltd.
Industrials›Services
¥903.00
Close used for this calculation
¥1,276.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability12/25
Returns10/25
Balance Sheet13/25
Efficiency18/25
Growth22/25
Good
Quality radar
53Prof.12/25Ret.10/25Eff.18/25B.Sht13/25Growth22/25

Consensus fair value

¥1,276.09
Below FV
▲ +41.3% against the close used
Model range ¥394.90 – ¥2,163.44
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥394.90Fair value¥1,276.09Bull¥2,163.44
FairClose
52-week traded range
52W low ¥861.0052W high ¥1,172.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

New Constructor's Network Co.,Ltd. closed at ¥903.00, 29.2% below the consensus fair value of ¥1,276.09 drawn from 9 valuation models.

Financial DNA score 53/100 — Good. P/E of 18.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,163.44
+139.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥882.85
-2.2%
√(22.5 × EPS × BVPS)
EPS=48.72, BVPS=711.02 · outside Graham range (P/E 18.5, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
¥974.40
+7.9%
EPS × 20x (sector P/E)
EPS=48.72, Sector P/E=20x
Peter Lynch (PEG)
¥827.75
-8.3%
EPS × Growth% (PEG = 1 is fair)
EPS=48.72, g=17%
EV/EBITDA
¥1,248.81
+38.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=373.15M
Dividend Discount (DDM)
¥394.90
-56.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.97, r=10%, g=2%
Book Value (P/B)
¥396.14
-56.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=711.02, ROE=6.9%, g=3%, r=10%
Reverse DCF
¥903.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.1% | Historical: -17%
Margin of Safety
¥1,005.17
+11.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1340.23, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.