The Discounted Cash Flow (DCF) valuation of Orix JREIT Inc (8954.T) is 145,622.46 JPY. With the latest stock price at 97,700.00 JPY, the upside of Orix JREIT Inc based on DCF is 49.1%.
Based on the latest price of 97,700.00 JPY and our DCF valuation, Orix JREIT Inc (8954.T) is a buy. buying 8954.T stocks now will result in a potential gain of 49.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 5.2% | 4.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 74,971.73 - 429,475.49 | 145,622.46 |
| Upside | -23.3% - 339.6% | 49.1% |