2971.T
Escon Japan Reit Investment Corp
Price:  
123,300.00 
JPY
Volume:  
391.00
Japan | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

2971.T Intrinsic Value

-8.90 %
Upside

What is the intrinsic value of 2971.T?

As of 2025-07-10, 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 123,300.00 JPY, the upside of Escon Japan Reit Investment Corp is -8.90%.

The range of the Intrinsic Value is 28,585.98 - 847,717.37 JPY

Is 2971.T undervalued or overvalued?

Based on its market price of 123,300.00 JPY and our intrinsic valuation, Escon Japan Reit Investment Corp (2971.T) is overvalued by 8.90%.

123,300.00 JPY
Stock Price
112,356.67 JPY
Intrinsic Value
Intrinsic Value Details

2971.T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28,585.98 - 847,717.37 112,356.67 -8.9%
DCF (Growth 10y) 131,482.89 - 1,641,787.29 286,325.00 132.2%
DCF (EBITDA 5y) 624,581.84 - 741,086.92 686,275.17 456.6%
DCF (EBITDA 10y) 756,499.60 - 944,992.57 852,471.77 591.4%
Fair Value 168,198.00 - 168,198.00 168,198.00 36.41%
P/E 118,815.01 - 152,653.44 132,953.41 7.8%
EV/EBITDA 101,271.37 - 168,168.39 129,460.28 5.0%
EPV (314,917.00) - (375,686.79) (345,302.78) -380.1%
DDM - Stable 107,708.71 - 848,660.43 478,183.33 287.8%
DDM - Multi 196,588.13 - 1,100,185.42 323,583.33 162.4%

2971.T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 44,388.00
Beta 0.37
Outstanding shares (mil) 0.36
Enterprise Value (mil) 74,751.10
Market risk premium 6.13%
Cost of Equity 5.54%
Cost of Debt 4.25%
WACC 4.99%