The Discounted Cash Flow (DCF) valuation of Xymax Reit Investment Corp (3488.T) is 91,089.20 JPY. With the latest stock price at 112,600.00 JPY, the upside of Xymax Reit Investment Corp based on DCF is -19.1%.
Based on the latest price of 112,600.00 JPY and our DCF valuation, Xymax Reit Investment Corp (3488.T) is a sell. selling 3488.T stocks now will result in a potential gain of 19.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 5.8% | 5.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 41,909.97 - 234,712.35 | 91,089.20 |
| Upside | -62.8% - 108.4% | -19.1% |