As of 2026-04-04, the Intrinsic Value of Ooedo Onsen Reit Investment Corp (3472.T) is 97,564.65 JPY. This 3472.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70,900.00 JPY, the upside of Ooedo Onsen Reit Investment Corp is 37.60%.
The range of the Intrinsic Value is 68,982.15 - 147,921.34 JPY
Based on its market price of 70,900.00 JPY and our intrinsic valuation, Ooedo Onsen Reit Investment Corp (3472.T) is undervalued by 37.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68,982.15 - 147,921.34 | 97,564.65 | 37.6% |
| DCF (Growth 10y) | 40,868.01 - 88,707.43 | 58,317.91 | -17.7% |
| DCF (EBITDA 5y) | 238,216.49 - 279,263.40 | 259,350.56 | 265.8% |
| DCF (EBITDA 10y) | 181,764.51 - 229,691.65 | 205,429.46 | 189.7% |
| Fair Value | 35,854.93 - 35,854.93 | 35,854.93 | -49.43% |
| P/E | 50,318.51 - 55,182.47 | 52,983.35 | -25.3% |
| EV/EBITDA | 68,095.78 - 107,456.51 | 83,089.82 | 17.2% |
| EPV | (92,665.34) - (108,439.92) | (100,552.56) | -241.8% |
| DDM - Stable | 31,072.89 - 73,281.47 | 52,177.21 | -26.4% |
| DDM - Multi | 42,596.53 - 75,269.09 | 54,139.77 | -23.6% |
| Market Cap (mil) | 30,487.00 |
| Beta | 0.32 |
| Outstanding shares (mil) | 0.43 |
| Enterprise Value (mil) | 49,315.50 |
| Market risk premium | 6.13% |
| Cost of Equity | 6.63% |
| Cost of Debt | 4.25% |
| WACC | 5.65% |