As of 2025-05-15, the Intrinsic Value of Fukuoka Reit Corp (8968.T) is 170,143.68 JPY. This 8968.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 162,500.00 JPY, the upside of Fukuoka Reit Corp is 4.70%.
The range of the Intrinsic Value is 83,789.81 - 464,329.10 JPY
Based on its market price of 162,500.00 JPY and our intrinsic valuation, Fukuoka Reit Corp (8968.T) is undervalued by 4.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 83,789.81 - 464,329.10 | 170,143.68 | 4.7% |
| DCF (Growth 10y) | 78,683.33 - 398,299.21 | 151,651.72 | -6.7% |
| DCF (EBITDA 5y) | 219,049.91 - 272,090.78 | 249,932.16 | 53.8% |
| DCF (EBITDA 10y) | 196,315.77 - 261,872.87 | 231,764.82 | 42.6% |
| Fair Value | 41,321.05 - 41,321.05 | 41,321.05 | -74.57% |
| P/E | 140,130.59 - 165,158.96 | 155,723.98 | -4.2% |
| EV/EBITDA | 138,864.91 - 168,770.59 | 155,069.50 | -4.6% |
| EPV | (14,017.24) - 11,439.89 | (1,288.68) | -100.8% |
| DDM - Stable | 98,022.94 - 425,187.00 | 261,604.60 | 61.0% |
| DDM - Multi | 107,650.81 - 333,002.78 | 159,297.70 | -2.0% |
| Market Cap (mil) | 141,375.00 |
| Beta | 0.38 |
| Outstanding shares (mil) | 0.87 |
| Enterprise Value (mil) | 220,280.10 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.83% |
| Cost of Debt | 4.25% |
| WACC | 5.18% |