The Discounted Cash Flow (DCF) valuation of Orix JREIT Inc (8954.T) is 253,474.64 JPY. With the latest stock price at 193,700.00 JPY, the upside of Orix JREIT Inc based on DCF is 30.9%.
Based on the latest price of 193,700.00 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 30.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 5.3% | 4.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 132,020.96 - 707,641.26 | 253,474.64 |
| Upside | -31.8% - 265.3% | 30.9% |