3488.T
Xymax Reit Investment Corp
Price:
112,200
JPY
Volume:
784
Japan | Equity Real Estate Investment Trusts (REITs)
3488.T Intrinsic Value
-20.7 %
Upside
What is the intrinsic value of 3488.T?
As of 2025-07-09, the Intrinsic Value of Xymax Reit Investment Corp (3488.T) is 88,996 JPY. This 3488.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112,200 JPY, the upside of Xymax Reit Investment Corp is -20.7%.
The range of the Intrinsic Value is 40,903.32 - 227,232.56 JPY.
Is 3488.T undervalued or overvalued?
Based on its market price of 112,200 JPY and our intrinsic valuation, Xymax Reit Investment Corp (3488.T) is overvalued by 20.7%.
112,200 JPY
Stock Price
88,996 JPY
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 40,903.32 - 227,232.56 | 88,996.40 | -20.7% | |
| DCF (Growth Exit 10Y) | 94,735.21 - 353,583.75 | 161,797.60 | 44.2% | |
| DCF (EBITDA Exit 5Y) | 267,600.14 - 323,213.25 | 296,946.54 | 164.7% | |
| DCF (EBITDA Exit 10Y) | 318,588.56 - 403,001.77 | 361,439.38 | 222.1% | |
| Peter Lynch Fair Value | 35,230.1 - 35,230.1 | 35,230.1 | -68.6% | |
| P/E Multiples | 124,292.15 - 146,155.14 | 132,454.79 | 18.1% | |
| EV/EBITDA Multiples | 77,043.14 - 143,877.66 | 114,826.04 | 2.3% | |
| Dividend Discount Model - Stable | 84,649.7 - 291,304.45 | 187,977.20 | 67.5% | |
| Dividend Discount Model - Multi Stages | 114,383.45 - 279,217.49 | 159,322.80 | 42.0% | |
| Market Cap (mil) | 28,050 |
| Beta | 0.33 |
| Outstanding shares (mil) | 0 |
| Enterprise Value (mil) | 46,881 |
| Market risk premium | 6.6% |
| Cost of Equity | 6% |
| Cost of Debt | 4.25% |
| WACC | 5.3% |