As of 2025-07-07, the Intrinsic Value of Kenedix Office Investment Corp (8972.T) is 198,484.16 JPY. This 8972.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 154,900.00 JPY, the upside of Kenedix Office Investment Corp is 28.10%.
The range of the Intrinsic Value is 129,836.14 - 321,207.41 JPY
Based on its market price of 154,900.00 JPY and our intrinsic valuation, Kenedix Office Investment Corp (8972.T) is undervalued by 28.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 129,836.14 - 321,207.41 | 198,484.16 | 28.1% |
| DCF (Growth 10y) | 146,223.32 - 331,991.13 | 213,081.68 | 37.6% |
| DCF (EBITDA 5y) | 339,324.67 - 387,931.63 | 368,472.39 | 137.9% |
| DCF (EBITDA 10y) | 325,522.21 - 394,894.65 | 363,595.24 | 134.7% |
| Fair Value | 209,543.00 - 209,543.00 | 209,543.00 | 35.28% |
| P/E | 154,056.25 - 212,664.53 | 178,731.21 | 15.4% |
| EV/EBITDA | 43,360.25 - 160,913.26 | 100,718.44 | -35.0% |
| EPV | (82,986.33) - (69,687.37) | (76,336.88) | -149.3% |
| DDM - Stable | 98,804.91 - 244,270.06 | 171,537.38 | 10.7% |
| DDM - Multi | 185,001.55 - 340,272.86 | 238,195.54 | 53.8% |
| Market Cap (mil) | 625,796.00 |
| Beta | 0.27 |
| Outstanding shares (mil) | 4.04 |
| Enterprise Value (mil) | 1,151,098.00 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.51% |
| Cost of Debt | 4.25% |
| WACC | 4.92% |