
Mori Hills Reit Investment Corp
TSE:3234

Intrinsic Value
The intrinsic value of one
Mori Hills Reit Investment Corp
stock under the Base Case scenario is
134 620.92
JPY.
Compared to the current market price of 130 700 JPY,
Mori Hills Reit Investment Corp
is
Undervalued by 3%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Mori Hills Reit Investment Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Mori Hills Reit Investment Corp
Balance Sheet Decomposition
Mori Hills Reit Investment Corp
Current Assets | 24B |
Cash & Short-Term Investments | 18.2B |
Receivables | 470.9m |
Other Current Assets | 5.3B |
Non-Current Assets | 389.3B |
Long-Term Investments | 355.1B |
PP&E | 816.8m |
Intangibles | 30.7B |
Other Non-Current Assets | 2.6B |
Free Cash Flow Analysis
Mori Hills Reit Investment Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Mori Hills Reit Investment Corp
Revenue
|
22.4B
JPY
|
Cost of Revenue
|
-6.5B
JPY
|
Gross Profit
|
15.9B
JPY
|
Operating Expenses
|
-2.2B
JPY
|
Operating Income
|
13.7B
JPY
|
Other Expenses
|
-1B
JPY
|
Net Income
|
12.6B
JPY
|
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 141 372 JPY
with a low forecast of 124 230 JPY and a high forecast of 152 250 JPY.
Dividends
Current shareholder yield for Mori Hills Reit 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
Mori Hills Reit Investment Corp
stock under the Base Case scenario is
134 620.92
JPY.
Compared to the current market price of 130 700 JPY,
Mori Hills Reit Investment Corp
is
Undervalued by 3%.