As of 2025-07-09, the Intrinsic Value of Ichigo Hotel REIT Investment Corp (3463.T) is 159,626.97 JPY. This 3463.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 127,700.00 JPY, the upside of Ichigo Hotel REIT Investment Corp is 25.00%.
The range of the Intrinsic Value is 113,290.46 - 237,847.99 JPY
Based on its market price of 127,700.00 JPY and our intrinsic valuation, Ichigo Hotel REIT Investment Corp (3463.T) is undervalued by 25.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 113,290.46 - 237,847.99 | 159,626.97 | 25.0% |
| DCF (Growth 10y) | 91,985.02 - 188,923.02 | 128,193.64 | 0.4% |
| DCF (EBITDA 5y) | 400,901.74 - 498,907.75 | 454,431.65 | 255.9% |
| DCF (EBITDA 10y) | 381,671.90 - 500,541.04 | 443,664.14 | 247.4% |
| Fair Value | 282,974.06 - 282,974.06 | 282,974.06 | 121.59% |
| P/E | 125,117.78 - 261,301.21 | 194,655.91 | 52.4% |
| EV/EBITDA | 122,223.21 - 282,008.31 | 194,406.89 | 52.2% |
| EPV | (211,888.75) - (246,418.00) | (229,153.33) | -279.4% |
| DDM - Stable | 136,807.45 - 304,991.23 | 220,899.39 | 73.0% |
| DDM - Multi | 91,432.19 - 156,407.26 | 115,206.97 | -9.8% |
| Market Cap (mil) | 42,141.00 |
| Beta | 0.37 |
| Outstanding shares (mil) | 0.33 |
| Enterprise Value (mil) | 68,560.20 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.27% |
| Cost of Debt | 4.25% |
| WACC | 5.38% |