The Discounted Cash Flow (DCF) valuation of Daiwa Office Investment Corp (8976.T) is 252,529.47 JPY. With the latest stock price at 301,500.00 JPY, the upside of Daiwa Office Investment Corp based on DCF is -16.2%.
Based on the latest price of 301,500.00 JPY and our DCF valuation, Daiwa Office Investment Corp (8976.T) is a sell. selling 8976.T stocks now will result in a potential gain of 16.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.4% | 4.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 102,476.53 - 780,962.29 | 252,529.47 |
| Upside | -66.0% - 159.0% | -16.2% |