DCF Value

The DCF Value for Tokaido REIT Inc (AI70) under the Base Case is 870.56 EUR. Compared with the current market price of 452 EUR, the stock appears Undervalued by 48% .

Key assumptions
AI70 DCF Value
Base Case
€870.56
Undervaluation 48%
DCF Value
Price €452
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time