As of 2025-05-17, the Intrinsic Value of Nippon Accommodations Fund Inc (3226.T) is 89,931.75 JPY. This 3226.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115,600.00 JPY, the upside of Nippon Accommodations Fund Inc is -22.20%.
The range of the Intrinsic Value is 35,925.24 - 307,101.06 JPY
Based on its market price of 115,600.00 JPY and our intrinsic valuation, Nippon Accommodations Fund Inc (3226.T) is overvalued by 22.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 35,925.24 - 307,101.06 | 89,931.75 | -22.2% |
| DCF (Growth 10y) | 55,799.75 - 352,705.25 | 115,192.46 | -0.4% |
| DCF (EBITDA 5y) | 101,407.66 - 143,801.81 | 121,647.40 | 5.2% |
| DCF (EBITDA 10y) | 114,114.82 - 168,132.50 | 139,402.53 | 20.6% |
| Fair Value | 22,546.35 - 22,546.35 | 22,546.35 | -80.50% |
| P/E | 85,920.33 - 109,936.39 | 103,404.80 | -10.5% |
| EV/EBITDA | 28,975.43 - 109,329.79 | 65,693.09 | -43.2% |
| EPV | 21,070.13 - 47,994.13 | 34,532.14 | -70.1% |
| DDM - Stable | 63,510.69 - 349,656.88 | 206,583.73 | 78.7% |
| DDM - Multi | 85,513.96 - 334,094.03 | 132,675.79 | 14.8% |
| Market Cap (mil) | 291,312.00 |
| Beta | 0.13 |
| Outstanding shares (mil) | 2.52 |
| Enterprise Value (mil) | 446,849.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.07% |
| Cost of Debt | 4.25% |
| WACC | 4.77% |