As of 2025-07-09, the Intrinsic Value of Samty Residential Investment Corp (3459.T) is 74,335.18 JPY. This 3459.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97,300.00 JPY, the upside of Samty Residential Investment Corp is -23.60%.
The range of the Intrinsic Value is 4,149.74 - 452,762.20 JPY
Based on its market price of 97,300.00 JPY and our intrinsic valuation, Samty Residential Investment Corp (3459.T) is overvalued by 23.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,149.74 - 452,762.20 | 74,335.18 | -23.6% |
| DCF (Growth 10y) | 78,541.05 - 787,744.92 | 189,854.12 | 95.1% |
| DCF (EBITDA 5y) | 504,574.01 - 608,456.59 | 559,391.95 | 474.9% |
| DCF (EBITDA 10y) | 557,938.03 - 706,488.59 | 633,572.07 | 551.2% |
| Fair Value | 44,782.31 - 44,782.31 | 44,782.31 | -53.98% |
| P/E | 96,301.98 - 126,455.89 | 108,850.56 | 11.9% |
| EV/EBITDA | 93,749.72 - 182,206.06 | 137,305.53 | 41.1% |
| EPV | (320,867.10) - (370,660.90) | (345,763.53) | -455.4% |
| DDM - Stable | 72,617.55 - 327,448.27 | 200,032.94 | 105.6% |
| DDM - Multi | 132,696.19 - 420,794.93 | 196,796.47 | 102.3% |
| Market Cap (mil) | 82,705.00 |
| Beta | 0.32 |
| Outstanding shares (mil) | 0.85 |
| Enterprise Value (mil) | 171,056.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.35% |
| Cost of Debt | 4.25% |
| WACC | 5.24% |