As of 2025-07-09, the Intrinsic Value of Takara Leben Real Estate Investment Corp (3492.T) is 242,190.11 JPY. This 3492.T valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 91,900.00 JPY, the upside of Takara Leben Real Estate Investment Corp is 163.50%.
The range of the Intrinsic Value is 89,660.92 - 1,741,090.85 JPY
Based on its market price of 91,900.00 JPY and our intrinsic valuation, Takara Leben Real Estate Investment Corp (3492.T) is undervalued by 163.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (86,182.00) - (32,540.37) | (81,210.22) | -188.4% |
| DCF (Growth 10y) | 89,660.92 - 1,741,090.85 | 242,190.11 | 163.5% |
| DCF (EBITDA 5y) | 648,949.48 - 779,682.05 | 717,836.39 | 681.1% |
| DCF (EBITDA 10y) | 782,223.39 - 996,220.43 | 890,588.32 | 869.1% |
| Fair Value | 39,970.04 - 39,970.04 | 39,970.04 | -56.51% |
| P/E | 93,541.54 - 105,353.07 | 97,490.41 | 6.1% |
| EV/EBITDA | 73,174.69 - 208,596.03 | 138,822.34 | 51.1% |
| EPV | (444,889.05) - (548,236.82) | (496,562.64) | -640.3% |
| DDM - Stable | 108,037.58 - 959,148.68 | 533,593.41 | 480.6% |
| DDM - Multi | 173,864.69 - 1,156,010.69 | 298,197.80 | 224.5% |
| Market Cap (mil) | 83,629.00 |
| Beta | 0.39 |
| Outstanding shares (mil) | 0.91 |
| Enterprise Value (mil) | 168,587.20 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.43% |
| Cost of Debt | 4.25% |
| WACC | 4.84% |