The Discounted Cash Flow (DCF) valuation of Hoshino Resorts REIT Inc (3287.T) is 232,125.42 JPY. With the latest stock price at 253,100.00 JPY, the upside of Hoshino Resorts REIT Inc based on DCF is -8.3%.
Based on the latest price of 253,100.00 JPY and our DCF valuation, Hoshino Resorts REIT Inc (3287.T) is a sell. selling 3287.T stocks now will result in a potential gain of 8.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.0% | 5.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 83,672.51 - 1,083,876.95 | 232,125.42 |
| Upside | -66.9% - 328.2% | -8.3% |