The Discounted Cash Flow (DCF) valuation of Ichigo Hotel REIT Investment Corp (3463.T) is 160,762.73 JPY. With the latest stock price at 123,900.00 JPY, the upside of Ichigo Hotel REIT Investment Corp based on DCF is 29.8%.
Based on the latest price of 123,900.00 JPY and our DCF valuation, Ichigo Hotel REIT Investment Corp (3463.T) is a buy. buying 3463.T stocks now will result in a potential gain of 29.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.0% | 5.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 114,036.66 - 239,827.31 | 160,762.73 |
| Upside | -8.0% - 93.6% | 29.8% |