The Discounted Cash Flow (DCF) valuation of Kenedix Office Investment Corp (8972.T) is 198,484.16 JPY. With the latest stock price at 154,900.00 JPY, the upside of Kenedix Office Investment Corp based on DCF is 28.1%.
Based on the latest price of 154,900.00 JPY and our DCF valuation, Kenedix Office Investment Corp (8972.T) is a buy. buying 8972.T stocks now will result in a potential gain of 28.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.5% | 4.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 129,836.14 - 321,207.41 | 198,484.16 |
| Upside | -16.2% - 107.4% | 28.1% |