The Discounted Cash Flow (DCF) valuation of Ichigo Office REIT Investment Corp (8975.T) is 102,078.06 JPY. With the latest stock price at 93,200.00 JPY, the upside of Ichigo Office REIT Investment Corp based on DCF is 9.5%.
Based on the latest price of 93,200.00 JPY and our DCF valuation, Ichigo Office REIT Investment Corp (8975.T) is a buy. buying 8975.T stocks now will result in a potential gain of 9.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 5.4% | 4.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 65,477.89 - 168,601.36 | 102,078.06 |
| Upside | -29.7% - 80.9% | 9.5% |