Mori Hills Reit Investment Corp
TSE:3234
Intrinsic Value
Mori Hills REIT Investment Corp. engages in the business of investments in properties, real estate, and investment trusts. [ Read More ]
The intrinsic value of one
Mori Hills Reit Investment Corp
stock under the Base Case scenario is
147 593.4
JPY.
Compared to the current market price of 134 700 JPY,
Mori Hills Reit Investment Corp
is
Undervalued by 9%.
Mori Hills Reit Investment Corp's market capitalization is 258.1B JPY.
Mori Hills Reit Investment Corp stock price is 134 700 JPY.
Mori Hills Reit Investment Corp stock price (134700 JPY) is 9% less than its Intrinsic Value (147 593.4 JPY).
Mori Hills Reit Investment Corp stock (133 405.59 JPY) is 1% less than its price (134700 JPY). Open DCF Valuation
Mori Hills Reit Investment Corp stock price (134700 JPY) is 17% less than its Relative Value (161 781.21 JPY). Open Relative Valuation
Mori Hills Reit Investment Corp has upside potential of 12% compared to the average analyst price target.
Open Wall St Estimates
Mori Hills Reit Investment Corp's Revenue has dropped by 0% over the past 12 months.
Mori Hills Reit Investment Corp's ROIC (Return on Invested Capital) has increased in the last 3 years from 3% to 3%.
Mori Hills Reit Investment Corp's ROE (Return on Equity) has increased in the last 3 years from 6% to 6%.
Mori Hills Reit Investment Corp's short-term assets (23B JPY) exceed its short-term liabilties (21B JPY).
Mori Hills Reit Investment Corp's Revenue is forecast to fall at a rate of 2% per year over the next 3 years.
Mori Hills Reit Investment Corp's ROE (Return on Equity) for the past 12 months is positive and is equal to 6%.
Mori Hills Reit Investment Corp's Revenue has been growing by 5% per year for the last 3 years.
Mori Hills Reit Investment Corp's ROIC (Return on Invested Capital) for the past 12 months is very low and is equal to 3%.
Mori Hills Reit Investment Corp has positive three-year average ROE (Return on Equity): 6%. The company is efficient at transforming stockholders' equity into net income.
Mori Hills Reit Investment Corp's D/E (Debt to Equity) is very low and is equal to 0.84.
Mori Hills Reit Investment Corp has a very low three-year average ROIC (Return on Invested Capital): 3%. The company is not efficient at using invested capital to generate operating income.
Mori Hills Reit Investment Corp's long-term assets (413B JPY) exceed its long-term liabilties (208B JPY).
Mori Hills Reit Investment Corp has positive Operating Income for the last twelve months.
Mori Hills Reit Investment Corp has positive Net Income for the last twelve months.
Mori Hills Reit Investment Corp has positive Gross Profit for the last twelve months.
Mori Hills Reit Investment Corp has positive Free Cash Flow for the last twelve months.
Mori Hills Reit Investment Corp has positive Net Debt. This means that the company has more debt (173B JPY) than cash and short-term investments (16B JPY).
Mori Hills Reit Investment Corp's Altman Z-Score is very low and is equal to 0.91.
Mori Hills Reit Investment Corp earns more than enough operating income (14B JPY) to safely cover interest payments on its debt (786m JPY).
Valuation Backtest
Mori Hills Reit Investment Corp
Run backtest to discover the historical profit from buying and selling
Mori Hills Reit Investment Corp
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Mori Hills Reit Investment Corp
Balance Sheet Decomposition
Mori Hills Reit Investment Corp
| Current Assets | 22.7B |
| Cash & Short-Term Investments | 16.3B |
| Receivables | 222.9m |
| Other Current Assets | 6.1B |
| Non-Current Assets | 390.4B |
| Long-Term Investments | 357B |
| PP&E | 749.1m |
| Intangibles | 30.7B |
| Other Non-Current Assets | 2B |
| Current Liabilities | 20.5B |
| Accounts Payable | 251.6m |
| Accrued Liabilities | 1.1B |
| Other Current Liabilities | 19.2B |
| Non-Current Liabilities | 187.8B |
| Long-Term Debt | 172.6B |
| Other Non-Current Liabilities | 15.2B |
Earnings Waterfall
Mori Hills Reit Investment Corp
|
Revenue
|
22.4B
JPY
|
|
Cost of Revenue
|
-6.4B
JPY
|
|
Gross Profit
|
16B
JPY
|
|
Operating Expenses
|
-2.2B
JPY
|
|
Operating Income
|
13.8B
JPY
|
|
Other Expenses
|
-1B
JPY
|
|
Net Income
|
12.7B
JPY
|
Free Cash Flow Analysis
Mori Hills Reit Investment Corp
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Mori Hills Reit Investment Corp's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Score
Mori Hills Reit Investment Corp's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Mori Hills Reit Investment Corp's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Mori Hills Reit Investment Corp's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Mori Hills Reit Investment Corp
According to Wall Street analysts, the average 1-year price target for
Mori Hills Reit Investment Corp
is 150 756 JPY
with a low forecast of 133 320 JPY and a high forecast of 162 750 JPY.
Shareholder Return
Price
Mori Hills Reit Investment Corp
| Average Annual Return | 5.04% |
| Standard Deviation of Annual Returns | 17.34% |
| Max Drawdown | -54% |
| Market Capitalization | 258.1B JPY |
| Shares Outstanding | 1 916 300 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Mori Hills Reit Investment Corp
Country
Industry
Market Cap
Dividend Yield
Description
Mori Hills REIT Investment Corp. engages in the business of investments in properties, real estate, and investment trusts. The company is headquartered in Minato-Ku, Tokyo-To. The company went IPO on 2006-11-30. The company aims to achieve sustainable growth in asset and stable earnings from mid- to long-term perspectives. The Fund mainly invests in real estate asset like office building, housing and commercial facilities. Its property portfolio includes Roppongi Hills Mori Tower, Ark Mori Building, Roppongi Hills Mori Tower, Ark Mori Building, Koraku Mori Building, Akasaka Tameike Tower, Holland Hills Mori Tower And Roppongi view tower. The asset manager of the Fund is Mori Building Investment Management Co., Ltd.
Contact
IPO
Employees
Officers
The intrinsic value of one
Mori Hills Reit Investment Corp
stock under the Base Case scenario is
147 593.4
JPY.
Compared to the current market price of 134 700 JPY,
Mori Hills Reit Investment Corp
is
Undervalued by 9%.
You don't have any saved screeners yet
