The Discounted Cash Flow (DCF) valuation of Kenedix Retail Reit Corp (3453.T) is 197,192.85 JPY. With the latest stock price at 268,000.00 JPY, the upside of Kenedix Retail Reit Corp based on DCF is -26.4%.
Based on the latest price of 268,000.00 JPY and our DCF valuation, Kenedix Retail Reit Corp (3453.T) is a sell. selling 3453.T stocks now will result in a potential gain of 26.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.5% | 4.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 67,700.37 - 636,879.81 | 197,192.85 |
| Upside | -74.7% - 137.6% | -26.4% |