The Discounted Cash Flow (DCF) valuation of Nomura Real Estate Holdings Inc (3231.T) is 1,224.75 JPY. With the latest stock price at 893.90 JPY, the upside of Nomura Real Estate Holdings Inc based on DCF is 37.0%.
Based on the latest price of 893.90 JPY and our DCF valuation, Nomura Real Estate Holdings Inc (3231.T) is a buy. buying 3231.T stocks now will result in a potential gain of 37.0%.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 4.8% | 4.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 596.82 - 2,386.94 | 1,224.75 |
| Upside | -33.2% - 167.0% | 37.0% |