The Discounted Cash Flow (DCF) valuation of Mori Trust Hotel Reit Inc (3478.T) is 76,968.80 JPY. With the latest stock price at 133,800.00 JPY, the upside of Mori Trust Hotel Reit Inc based on DCF is -42.5%.
Based on the latest price of 133,800.00 JPY and our DCF valuation, Mori Trust Hotel Reit Inc (3478.T) is a sell. selling 3478.T stocks now will result in a potential gain of 42.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 5.9% | 5.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,880.99 - 734,008.10 | 76,968.80 |
| Upside | -97.8% - 448.6% | -42.5% |