As of 2025-07-09, the Intrinsic Value of Escon Japan Reit Investment Corp (2971.T) is 112,356.67 JPY. This 2971.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 123,800.00 JPY, the upside of Escon Japan Reit Investment Corp is -9.20%.
The range of the Intrinsic Value is 28,585.98 - 847,717.37 JPY
Based on its market price of 123,800.00 JPY and our intrinsic valuation, Escon Japan Reit Investment Corp (2971.T) is overvalued by 9.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28,585.98 - 847,717.37 | 112,356.67 | -9.2% |
| DCF (Growth 10y) | 131,482.89 - 1,641,787.29 | 286,325.00 | 131.3% |
| DCF (EBITDA 5y) | 624,581.84 - 744,533.69 | 687,956.08 | 455.7% |
| DCF (EBITDA 10y) | 756,499.60 - 949,161.45 | 854,449.23 | 590.2% |
| Fair Value | 168,198.00 - 168,198.00 | 168,198.00 | 35.86% |
| P/E | 119,756.92 - 154,431.93 | 134,030.84 | 8.3% |
| EV/EBITDA | 101,271.37 - 168,168.39 | 129,679.78 | 4.7% |
| EPV | (314,917.00) - (375,686.79) | (345,302.78) | -378.9% |
| DDM - Stable | 107,708.71 - 848,660.43 | 478,183.33 | 286.3% |
| DDM - Multi | 196,588.13 - 1,100,185.42 | 323,583.33 | 161.4% |
| Market Cap (mil) | 44,568.00 |
| Beta | 0.37 |
| Outstanding shares (mil) | 0.36 |
| Enterprise Value (mil) | 74,931.10 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.54% |
| Cost of Debt | 4.25% |
| WACC | 4.99% |