As of 2025-05-18, the Intrinsic Value of GLP J-REIT (3281.T) is 80,261.25 JPY. This 3281.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 125,800.00 JPY, the upside of GLP J-REIT is -36.20%.
The range of the Intrinsic Value is 25,328.96 - 285,769.35 JPY
Based on its market price of 125,800.00 JPY and our intrinsic valuation, GLP J-REIT (3281.T) is overvalued by 36.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25,328.96 - 285,769.35 | 80,261.25 | -36.2% |
| DCF (Growth 10y) | 48,024.15 - 336,775.86 | 109,190.83 | -13.2% |
| DCF (EBITDA 5y) | 307,704.22 - 346,378.39 | 329,633.55 | 162.0% |
| DCF (EBITDA 10y) | 315,342.15 - 378,985.88 | 348,925.19 | 177.4% |
| Fair Value | 46,988.76 - 46,988.76 | 46,988.76 | -62.65% |
| P/E | 118,314.29 - 141,976.01 | 128,644.78 | 2.3% |
| EV/EBITDA | 76,774.63 - 122,483.32 | 107,659.32 | -14.4% |
| EPV | (187,578.04) - (220,745.66) | (204,161.88) | -262.3% |
| DDM - Stable | 83,042.70 - 412,725.26 | 247,883.33 | 97.0% |
| DDM - Multi | 99,493.79 - 348,036.98 | 150,691.67 | 19.8% |
| Market Cap (mil) | 603,840.00 |
| Beta | 0.11 |
| Outstanding shares (mil) | 4.80 |
| Enterprise Value (mil) | 980,080.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.21% |
| Cost of Debt | 4.25% |
| WACC | 4.83% |