As of 2025-05-31, the Intrinsic Value of Hankyu Hanshin REIT Inc (8977.T) is 115,816.43 JPY. This 8977.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 148,000.00 JPY, the upside of Hankyu Hanshin REIT Inc is -21.70%.
The range of the Intrinsic Value is 40,639.95 - 366,363.22 JPY
Based on its market price of 148,000.00 JPY and our intrinsic valuation, Hankyu Hanshin REIT Inc (8977.T) is overvalued by 21.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40,639.95 - 366,363.22 | 115,816.43 | -21.7% |
| DCF (Growth 10y) | 49,930.74 - 354,958.65 | 120,693.71 | -18.5% |
| DCF (EBITDA 5y) | 216,770.42 - 266,968.36 | 236,821.45 | 60.0% |
| DCF (EBITDA 10y) | 208,561.79 - 273,820.72 | 235,776.66 | 59.3% |
| Fair Value | 30,572.35 - 30,572.35 | 30,572.35 | -79.34% |
| P/E | 105,927.00 - 123,623.04 | 115,559.71 | -21.9% |
| EV/EBITDA | 19,740.25 - 113,749.88 | 77,494.59 | -47.6% |
| EPV | (73,892.19) - (62,197.98) | (68,045.14) | -146.0% |
| DDM - Stable | 77,526.69 - 324,264.25 | 200,895.71 | 35.7% |
| DDM - Multi | 105,411.45 - 307,568.50 | 153,088.57 | 3.4% |
| Market Cap (mil) | 103,600.00 |
| Beta | 0.42 |
| Outstanding shares (mil) | 0.70 |
| Enterprise Value (mil) | 184,829.80 |
| Market risk premium | 6.13% |
| Cost of Equity | 5.61% |
| Cost of Debt | 4.25% |
| WACC | 4.98% |