DCF Value

The DCF Value for One REIT Inc (3290) under the Base Case is 76 899.38 JPY. Compared with the current market price of 75 900 JPY, the stock appears Undervalued by 1% .

Key assumptions
DCF Value
Base Case
¥76 899.38
Undervaluation 1%
DCF Value
Price ¥75 900
Explore More DCF Valuations

Reverse DCF

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