The Discounted Cash Flow (DCF) valuation of Ooedo Onsen Reit Investment Corp (3472.T) is 97,564.65 JPY. With the latest stock price at 70,900.00 JPY, the upside of Ooedo Onsen Reit Investment Corp based on DCF is 37.6%.
Based on the latest price of 70,900.00 JPY and our DCF valuation, Ooedo Onsen Reit Investment Corp (3472.T) is a buy. buying 3472.T stocks now will result in a potential gain of 37.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.4% | 5.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 68,982.15 - 147,921.34 | 97,564.65 |
| Upside | -2.7% - 108.6% | 37.6% |