The Discounted Cash Flow (DCF) valuation of Kenedix Residential Next Investment Corp (3278.T) is 105,825.70 JPY. With the latest stock price at 210,500.00 JPY, the upside of Kenedix Residential Next Investment Corp based on DCF is -49.7%.
Based on the latest price of 210,500.00 JPY and our DCF valuation, Kenedix Residential Next Investment Corp (3278.T) is a sell. selling 3278.T stocks now will result in a potential gain of 49.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 5.9% | 5.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 9,104.15 - 701,103.54 | 105,825.70 |
| Upside | -95.7% - 233.1% | -49.7% |