As of 2025-07-09, the Intrinsic Value of Marimo Regional Revitalization REIT Inc (3470.T) is 149,102.86 JPY. This 3470.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106,600.00 JPY, the upside of Marimo Regional Revitalization REIT Inc is 39.90%.
The range of the Intrinsic Value is 76,294.63 - 353,445.23 JPY
Based on its market price of 106,600.00 JPY and our intrinsic valuation, Marimo Regional Revitalization REIT Inc (3470.T) is undervalued by 39.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 76,294.63 - 353,445.23 | 149,102.86 | 39.9% |
| DCF (Growth 10y) | (8,186.49) - 83,914.41 | 16,283.21 | -84.7% |
| DCF (EBITDA 5y) | 372,973.57 - 450,022.67 | 413,597.24 | 288.0% |
| DCF (EBITDA 10y) | 246,857.21 - 319,052.79 | 283,603.79 | 166.0% |
| Fair Value | 110,034.53 - 110,034.53 | 110,034.53 | 3.22% |
| P/E | 52,307.37 - 116,527.87 | 83,926.69 | -21.3% |
| EV/EBITDA | 112,002.77 - 158,074.66 | 131,504.77 | 23.4% |
| EPV | (431,592.47) - (504,190.96) | (467,892.86) | -538.9% |
| DDM - Stable | 70,763.98 - 227,287.70 | 149,025.71 | 39.8% |
| DDM - Multi | 44,163.51 - 99,659.77 | 60,079.64 | -43.6% |
| Market Cap (mil) | 29,848.00 |
| Beta | 0.38 |
| Outstanding shares (mil) | 0.28 |
| Enterprise Value (mil) | 62,074.20 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.35% |
| Cost of Debt | 4.25% |
| WACC | 5.24% |