As of 2025-05-18, the Intrinsic Value of Mitsui Fudosan Logistics Park Inc (3471.T) is 37,312.73 JPY. This 3471.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 101,700.00 JPY, the upside of Mitsui Fudosan Logistics Park Inc is -63.30%.
The range of the Intrinsic Value is (7,214.28) - 443,782.38 JPY
Based on its market price of 101,700.00 JPY and our intrinsic valuation, Mitsui Fudosan Logistics Park Inc (3471.T) is overvalued by 63.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (622,394.96) - (117,443.91) | (167,446.58) | -264.6% |
| DCF (Growth 10y) | (7,214.28) - 443,782.38 | 37,312.73 | -63.3% |
| DCF (EBITDA 5y) | 446,710.61 - 499,349.95 | 478,790.11 | 370.8% |
| DCF (EBITDA 10y) | 620,777.32 - 740,251.36 | 686,855.92 | 575.4% |
| Fair Value | 67,149.15 - 67,149.15 | 67,149.15 | -33.97% |
| P/E | 68,977.52 - 79,357.46 | 73,380.84 | -27.8% |
| EV/EBITDA | 95,015.19 - 105,948.98 | 100,369.26 | -1.3% |
| EPV | (257,314.55) - (326,807.10) | (292,060.87) | -387.2% |
| DDM - Stable | 89,465.92 - 1,332,447.64 | 710,956.52 | 599.1% |
| DDM - Multi | 149,416.98 - 1,625,559.47 | 266,851.86 | 162.4% |
| Market Cap (mil) | 327,474.00 |
| Beta | 0.28 |
| Outstanding shares (mil) | 3.22 |
| Enterprise Value (mil) | 486,286.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 4.79% |
| Cost of Debt | 4.25% |
| WACC | 4.61% |