
Japan Real Estate Investment Corp
TSE:8952

Intrinsic Value
The intrinsic value of one
Japan Real Estate Investment Corp
stock under the Base Case scenario is
83 965.51
JPY.
Compared to the current market price of 108 000 JPY,
Japan Real Estate Investment Corp
is
Overvalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Japan Real Estate Investment Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Japan Real Estate Investment Corp
Balance Sheet Decomposition
Japan Real Estate Investment Corp
Current Assets | 32B |
Cash & Short-Term Investments | 23.3B |
Receivables | 755.9m |
Other Current Assets | 8B |
Non-Current Assets | 1T |
Long-Term Investments | 415.5B |
PP&E | 609.3B |
Intangibles | 9.5B |
Other Non-Current Assets | 3.3B |
Free Cash Flow Analysis
Japan Real Estate Investment Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Japan Real Estate Investment Corp
Revenue
|
84B
JPY
|
Cost of Revenue
|
-29.8B
JPY
|
Gross Profit
|
54.2B
JPY
|
Operating Expenses
|
-13.2B
JPY
|
Operating Income
|
41B
JPY
|
Other Expenses
|
-3.5B
JPY
|
Net Income
|
37.5B
JPY
|
Profitability Score
Profitability Due Diligence
Japan Real Estate Investment Corp's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Japan Real Estate Investment Corp's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Japan Real Estate Investment Corp's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Score
Japan Real Estate Investment Corp's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Japan Real Estate Investment Corp
According to Wall Street analysts, the average 1-year price target for
Japan Real Estate Investment Corp
is 119 933.46 JPY
with a low forecast of 101 808 JPY and a high forecast of 140 700 JPY.
Dividends
Current shareholder yield for Japan Real Estate 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
Japan Real Estate Investment Corp
stock under the Base Case scenario is
83 965.51
JPY.
Compared to the current market price of 108 000 JPY,
Japan Real Estate Investment Corp
is
Overvalued by 22%.