
Kenedix Office Investment Corp
TSE:8972

Intrinsic Value
The intrinsic value of one
Kenedix Office Investment Corp
stock under the Base Case scenario is
237 809.53
JPY.
Compared to the current market price of 148 400 JPY,
Kenedix Office Investment Corp
is
Undervalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kenedix Office Investment Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Kenedix Office Investment Corp
Balance Sheet Decomposition
Kenedix Office Investment Corp
Current Assets | 59.2B |
Cash & Short-Term Investments | 24.9B |
Receivables | 1B |
Other Current Assets | 33.3B |
Non-Current Assets | 1.2T |
Long-Term Investments | 1.1T |
PP&E | 45.8B |
Intangibles | 7.7B |
Other Non-Current Assets | 7.4B |
Free Cash Flow Analysis
Kenedix Office Investment Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Kenedix Office Investment Corp
Revenue
|
78.1B
JPY
|
Cost of Revenue
|
-27.5B
JPY
|
Gross Profit
|
50.6B
JPY
|
Operating Expenses
|
-10.1B
JPY
|
Operating Income
|
40.5B
JPY
|
Other Expenses
|
8.9B
JPY
|
Net Income
|
49.4B
JPY
|
Profitability Score
Profitability Due Diligence
Kenedix Office Investment Corp's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
Kenedix Office Investment Corp's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kenedix Office Investment Corp's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Score
Kenedix Office Investment Corp's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kenedix Office Investment Corp
According to Wall Street analysts, the average 1-year price target for
Kenedix Office Investment Corp
is 172 507.5 JPY
with a low forecast of 153 520 JPY and a high forecast of 199 500 JPY.
Dividends
Current shareholder yield for Kenedix Office Investment Corp is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Kenedix Office Investment Corp
stock under the Base Case scenario is
237 809.53
JPY.
Compared to the current market price of 148 400 JPY,
Kenedix Office Investment Corp
is
Undervalued by 38%.