The Discounted Cash Flow (DCF) valuation of Hankyu Hanshin REIT Inc (8977.T) is 115,816.43 JPY. With the latest stock price at 147,100.00 JPY, the upside of Hankyu Hanshin REIT Inc based on DCF is -21.3%.
Based on the latest price of 147,100.00 JPY and our DCF valuation, Hankyu Hanshin REIT Inc (8977.T) is a sell. selling 8977.T stocks now will result in a potential gain of 21.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 5.6% | 5.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 40,639.95 - 366,363.22 | 115,816.43 |
| Upside | -72.4% - 149.1% | -21.3% |