The Discounted Cash Flow (DCF) valuation of Nomura Real Estate Master Fund Inc (3462.T) is 125,639.35 JPY. With the latest stock price at 149,400.00 JPY, the upside of Nomura Real Estate Master Fund Inc based on DCF is -15.9%.
Based on the latest price of 149,400.00 JPY and our DCF valuation, Nomura Real Estate Master Fund Inc (3462.T) is a sell. selling 3462.T stocks now will result in a potential gain of 15.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.4% | 4.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 48,690.88 - 393,187.66 | 125,639.35 |
| Upside | -67.4% - 163.2% | -15.9% |