The Discounted Cash Flow (DCF) valuation of Nippon REIT Investment Corp (3296.T) is 118,823.73 JPY. With the latest stock price at 90,000.00 JPY, the upside of Nippon REIT Investment Corp based on DCF is 32.0%.
Based on the latest price of 90,000.00 JPY and our DCF valuation, Nippon REIT Investment Corp (3296.T) is a buy. buying 3296.T stocks now will result in a potential gain of 32.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.5% | 4.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 57,244.67 - 332,157.89 | 118,823.73 |
| Upside | -36.4% - 269.1% | 32.0% |