The Discounted Cash Flow (DCF) valuation of Tokyu REIT Inc (8957.T) is 204,700.00 JPY. With the latest stock price at 185,000.00 JPY, the upside of Tokyu REIT Inc based on DCF is 10.6%.
Based on the latest price of 185,000.00 JPY and our DCF valuation, Tokyu REIT Inc (8957.T) is a buy. buying 8957.T stocks now will result in a potential gain of 10.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.5% | 4.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 103,452.55 - 554,750.22 | 204,700.00 |
| Upside | -44.1% - 199.9% | 10.6% |