NTT UD REIT Investment Corp
TSE:8956
Intrinsic Value
NTT UD REIT Investment Corp. engages in the real estate investment trust business. [ Read More ]
The intrinsic value of one NTT UD REIT Investment Corp stock under the Base Case scenario is 149 844.06 JPY. Compared to the current market price of 122 700 JPY, NTT UD REIT Investment Corp is Undervalued by 18%.
Valuation Backtest
NTT UD REIT Investment Corp
Run backtest to discover the historical profit from buying and selling NTT UD 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
Balance Sheet Decomposition
NTT UD REIT Investment Corp
Current Assets | 21.4B |
Cash & Short-Term Investments | 6.6B |
Receivables | 1.1B |
Other Current Assets | 13.6B |
Non-Current Assets | 253.6B |
Long-Term Investments | 214.3B |
PP&E | 22.9B |
Intangibles | 15B |
Other Non-Current Assets | 1.4B |
Current Liabilities | 21.4B |
Accounts Payable | 2.7B |
Accrued Liabilities | 340.2m |
Short-Term Debt | 5.7B |
Other Current Liabilities | 12.6B |
Non-Current Liabilities | 114.3B |
Long-Term Debt | 105B |
Other Non-Current Liabilities | 9.4B |
Earnings Waterfall
NTT UD REIT Investment Corp
Revenue
|
24.5B
JPY
|
Cost of Revenue
|
-10.2B
JPY
|
Gross Profit
|
14.3B
JPY
|
Operating Expenses
|
-3.3B
JPY
|
Operating Income
|
10.9B
JPY
|
Other Expenses
|
-890.1m
JPY
|
Net Income
|
10B
JPY
|
Free Cash Flow Analysis
NTT UD REIT Investment Corp
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
NTT UD REIT Investment Corp's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Score
NTT UD REIT Investment Corp's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
NTT UD REIT Investment Corp's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Score
NTT UD REIT Investment Corp's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
NTT UD REIT Investment Corp
According to Wall Street analysts, the average 1-year price target for NTT UD REIT Investment Corp is 142 290 JPY with a low forecast of 136 350 JPY and a high forecast of 151 200 JPY.
Shareholder Return
Price
NTT UD REIT Investment Corp
Average Annual Return | 5.42% |
Standard Deviation of Annual Returns | 20.33% |
Max Drawdown | -55% |
Market Capitalization | 172B JPY |
Shares Outstanding | 1 482 040 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
NTT UD REIT Investment Corp. engages in the real estate investment trust business. The company is headquartered in Chiyoda-Ku, Tokyo-To. The company went IPO on 2002-08-10. The company aims to achieve sustainable growth in asset and stable earnings from mid- to long-term perspectives. The Fund mainly invests in office buildings and residences in Tokyo metropolitan area. Its property portfolio includes Landic Shimbashi Building, Premier Dogenosaka Building, Premier Toyocho Building, Ueno TH Building and among others. The asset manager is Premier REIT Advisors Co., Ltd.
Contact
IPO
Employees
Officers
The intrinsic value of one NTT UD REIT Investment Corp stock under the Base Case scenario is 149 844.06 JPY.
Compared to the current market price of 122 700 JPY, NTT UD REIT Investment Corp is Undervalued by 18%.