The Discounted Cash Flow (DCF) valuation of Daiwa House REIT Investment Corp (8984.T) is 133,315.22 JPY. With the latest stock price at 241,100.00 JPY, the upside of Daiwa House REIT Investment Corp based on DCF is -44.7%.
Based on the latest price of 241,100.00 JPY and our DCF valuation, Daiwa House REIT Investment Corp (8984.T) is a sell. selling 8984.T stocks now will result in a potential gain of 44.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.4% | 4.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 33,056.05 - 481,824.32 | 133,315.22 |
| Upside | -86.3% - 99.8% | -44.7% |