Ichigo Office REIT Investment Corp
TSE:8975
Intrinsic Value
Ichigo Office REIT Investment Corp. engages in the real estate investment trust business that focuses on mid-size offices. [ Read More ]
The intrinsic value of one Ichigo Office REIT Investment Corp stock under the Base Case scenario is 94 761.96 JPY. Compared to the current market price of 81 200 JPY, Ichigo Office REIT Investment Corp is Undervalued by 14%.
Valuation Backtest
Ichigo Office REIT Investment Corp
Run backtest to discover the historical profit from buying and selling Ichigo Office 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
Ichigo Office REIT Investment Corp
Current Assets | 21.1B |
Cash & Short-Term Investments | 6.5B |
Receivables | 9.5m |
Other Current Assets | 14.6B |
Non-Current Assets | 209.9B |
Long-Term Investments | 181.4B |
PP&E | 22.5B |
Intangibles | 4.5B |
Other Non-Current Assets | 1.6B |
Current Liabilities | 10.6B |
Accounts Payable | 805.2m |
Accrued Liabilities | 306.5m |
Other Current Liabilities | 9.5B |
Non-Current Liabilities | 118.4B |
Long-Term Debt | 107.8B |
Other Non-Current Liabilities | 10.6B |
Earnings Waterfall
Ichigo Office REIT Investment Corp
Revenue
|
20.3B
JPY
|
Cost of Revenue
|
-9.1B
JPY
|
Gross Profit
|
11.2B
JPY
|
Operating Expenses
|
-112.6m
JPY
|
Operating Income
|
11.1B
JPY
|
Other Expenses
|
-1.6B
JPY
|
Net Income
|
9.5B
JPY
|
Free Cash Flow Analysis
Ichigo Office REIT Investment Corp
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Ichigo Office REIT Investment Corp's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Score
Ichigo Office REIT Investment Corp's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Ichigo Office REIT Investment Corp's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Score
Ichigo Office 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
Ichigo Office REIT Investment Corp
According to Wall Street analysts, the average 1-year price target for Ichigo Office REIT Investment Corp is 92 140 JPY with a low forecast of 86 860 JPY and a high forecast of 100 800 JPY.
Shareholder Return
Price
Ichigo Office REIT Investment Corp
Average Annual Return | 1.69% |
Standard Deviation of Annual Returns | 22.65% |
Max Drawdown | -54% |
Market Capitalization | 124.2B JPY |
Shares Outstanding | 1 513 367 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Ichigo Office REIT Investment Corp. engages in the real estate investment trust business that focuses on mid-size offices. The company is headquartered in Chiyoda-Ku, Tokyo-To. The company went IPO on 2005-10-12. The company aims to achieve sustainable growth in asset and stable earnings from mid- to long-term perspectives. The firm mainly invests in office buildings in central Tokyo, other metropolitan areas and other major cities nationwide. Its property portfolio includes Ichigo Nishisando Building, Ichigo Mita Building, Ichigo Uchikanda Building, Ichigo Shin-Yokohama Building, Ichigo Nishi Ikebukuro Building, Ichigo Sakae Building, Ichigo Marunouchi Building, and among others. The asset manager of the Fund is Ichigo Investment Advisors Co Ltd.
Contact
IPO
Employees
Officers
The intrinsic value of one Ichigo Office REIT Investment Corp stock under the Base Case scenario is 94 761.96 JPY.
Compared to the current market price of 81 200 JPY, Ichigo Office REIT Investment Corp is Undervalued by 14%.