As of 2025-07-09, the Intrinsic Value of Nippon REIT Investment Corp (3296.T) is 118,823.73 JPY. This 3296.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 90,000.00 JPY, the upside of Nippon REIT Investment Corp is 32.00%.
The range of the Intrinsic Value is 57,244.67 - 332,157.89 JPY
Based on its market price of 90,000.00 JPY and our intrinsic valuation, Nippon REIT Investment Corp (3296.T) is undervalued by 32.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57,244.67 - 332,157.89 | 118,823.73 | 32.0% |
| DCF (Growth 10y) | 59,801.80 - 305,380.33 | 115,081.92 | 27.9% |
| DCF (EBITDA 5y) | 151,332.29 - 172,764.90 | 164,648.12 | 82.9% |
| DCF (EBITDA 10y) | 139,636.94 - 170,167.69 | 156,759.45 | 74.2% |
| Fair Value | 27,293.00 - 27,293.00 | 27,293.00 | -69.67% |
| P/E | 87,909.23 - 106,224.33 | 96,618.93 | 7.4% |
| EV/EBITDA | 42,709.41 - 110,592.15 | 77,171.22 | -14.3% |
| EPV | (20,174.62) - (7,038.27) | (13,606.44) | -115.1% |
| DDM - Stable | 70,644.54 - 313,344.73 | 191,994.35 | 113.3% |
| DDM - Multi | 78,622.78 - 248,570.04 | 116,894.92 | 29.9% |
| Market Cap (mil) | 159,300.00 |
| Beta | 0.28 |
| Outstanding shares (mil) | 1.77 |
| Enterprise Value (mil) | 276,629.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.49% |
| Cost of Debt | 4.25% |
| WACC | 4.92% |