The Discounted Cash Flow (DCF) valuation of Nomura Real Estate Holdings Inc (3231.T) is 1,231.85 JPY. With the latest stock price at 843.20 JPY, the upside of Nomura Real Estate Holdings Inc based on DCF is 46.1%.
Based on the latest price of 843.20 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 46.1%.
| Range | Selected | |
| WACC / Discount Rate | 3.7% - 4.9% | 4.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 546.47 - 2,595.52 | 1,231.85 |
| Upside | -35.2% - 207.8% | 46.1% |