Tokyu REIT Inc
TSE:8957

Watchlist Manager
Tokyu REIT Inc Logo
Tokyu REIT Inc
TSE:8957
Watchlist
Price: 158 600 JPY 0.32% Market Closed
Market Cap: 155B JPY
Have any thoughts about
Tokyu REIT Inc?
Write Note

Intrinsic Value

The intrinsic value of one Tokyu REIT Inc stock under the Base Case scenario is 171 359.36 JPY. Compared to the current market price of 158 600 JPY, Tokyu REIT Inc is Undervalued by 7%.

Intrinsic Value
171 359.36 JPY
Undervaluation 7%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Tokyu REIT Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Tokyu REIT Inc cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Tokyu REIT Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Tokyu REIT Inc

Provide an overview of the primary business activities
of Tokyu REIT Inc.

What unique competitive advantages
does Tokyu REIT Inc hold over its rivals?

What risks and challenges
does Tokyu REIT Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Tokyu REIT Inc.

Provide P/S
for Tokyu REIT Inc.

Provide P/E
for Tokyu REIT Inc.

Provide P/OCF
for Tokyu REIT Inc.

Provide P/FCFE
for Tokyu REIT Inc.

Provide P/B
for Tokyu REIT Inc.

Provide EV/S
for Tokyu REIT Inc.

Provide EV/GP
for Tokyu REIT Inc.

Provide EV/EBITDA
for Tokyu REIT Inc.

Provide EV/EBIT
for Tokyu REIT Inc.

Provide EV/OCF
for Tokyu REIT Inc.

Provide EV/FCFF
for Tokyu REIT Inc.

Provide EV/IC
for Tokyu REIT Inc.

Show me price targets
for Tokyu REIT Inc made by professional analysts.

What are the Revenue projections
for Tokyu REIT Inc?

How accurate were the past Revenue estimates
for Tokyu REIT Inc?

What are the Net Income projections
for Tokyu REIT Inc?

How accurate were the past Net Income estimates
for Tokyu REIT Inc?

What are the EPS projections
for Tokyu REIT Inc?

How accurate were the past EPS estimates
for Tokyu REIT Inc?

What are the EBIT projections
for Tokyu REIT Inc?

How accurate were the past EBIT estimates
for Tokyu REIT Inc?

Compare the revenue forecasts
for Tokyu REIT Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Tokyu REIT Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Tokyu REIT Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Tokyu REIT Inc compared to its peers.

Compare the P/E ratios
of Tokyu REIT Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Tokyu REIT Inc with its peers.

Analyze the financial leverage
of Tokyu REIT Inc compared to its main competitors.

Show all profitability ratios
for Tokyu REIT Inc.

Provide ROE
for Tokyu REIT Inc.

Provide ROA
for Tokyu REIT Inc.

Provide ROIC
for Tokyu REIT Inc.

Provide ROCE
for Tokyu REIT Inc.

Provide Gross Margin
for Tokyu REIT Inc.

Provide Operating Margin
for Tokyu REIT Inc.

Provide Net Margin
for Tokyu REIT Inc.

Provide FCF Margin
for Tokyu REIT Inc.

Show all solvency ratios
for Tokyu REIT Inc.

Provide D/E Ratio
for Tokyu REIT Inc.

Provide D/A Ratio
for Tokyu REIT Inc.

Provide Interest Coverage Ratio
for Tokyu REIT Inc.

Provide Altman Z-Score Ratio
for Tokyu REIT Inc.

Provide Quick Ratio
for Tokyu REIT Inc.

Provide Current Ratio
for Tokyu REIT Inc.

Provide Cash Ratio
for Tokyu REIT Inc.

What is the historical Revenue growth
over the last 5 years for Tokyu REIT Inc?

What is the historical Net Income growth
over the last 5 years for Tokyu REIT Inc?

What is the current Free Cash Flow
of Tokyu REIT Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Tokyu REIT Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Tokyu REIT Inc

Current Assets 4.6B
Cash & Short-Term Investments 1.1B
Receivables 200.2m
Other Current Assets 3.3B
Non-Current Assets 245.3B
Long-Term Investments 149.7B
PP&E 94.3B
Intangibles 146k
Other Non-Current Assets 1.3B
Current Liabilities 19.6B
Accounts Payable 897.4m
Accrued Liabilities 89.3m
Short-Term Debt 7B
Other Current Liabilities 11.6B
Non-Current Liabilities 105.7B
Long-Term Debt 94.5B
Other Non-Current Liabilities 11.2B
Efficiency

Earnings Waterfall
Tokyu REIT Inc

Revenue
18.6B JPY
Cost of Revenue
-6.4B JPY
Gross Profit
12.2B JPY
Operating Expenses
-2.2B JPY
Operating Income
10B JPY
Other Expenses
-866.4m JPY
Net Income
9.2B JPY

Free Cash Flow Analysis
Tokyu REIT Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Tokyu REIT Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Negative Free Cash Flow
Positive Operating Income
Positive Net Income
61/100
Profitability
Score

Tokyu REIT Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Tokyu REIT Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Long-Term Solvency
Low D/E
Short-Term Solvency
37/100
Solvency
Score

Tokyu REIT Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Tokyu REIT Inc

Wall Street analysts forecast Tokyu REIT Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Tokyu REIT Inc is 180 540 JPY with a low forecast of 171 700 JPY and a high forecast of 198 450 JPY.

Lowest
Price Target
171 700 JPY
8% Upside
Average
Price Target
180 540 JPY
14% Upside
Highest
Price Target
198 450 JPY
25% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Tokyu REIT Inc?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Tokyu REIT Inc 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Tokyu REIT Inc Logo
Tokyu REIT Inc

Country

Japan

Industry

Real Estate

Market Cap

155B JPY

Dividend Yield

4.76%

Description

TOKYU REIT, Inc. engages in the asset investment and management business. The company is headquartered in Shibuya-Ku, Tokyo-To. The company went IPO on 2003-10-19. The company aims to achieve sustainable growth in assets and stable earnings from mid- to long-term perspectives. The firm invests mainly in real estate properties, including office buildings and commercial facilities. The firm focuses on investments in the five areas of central Tokyo and the areas along the Tokyu railroad. It’s property portfolio mainly includes Setagaya Business Square, QFRONT, cocoti, Tokyu Ikejiri-ohashi Building, Kojimachi Square, TOKYU REIT Shinjuku Building, TOKYU REIT Toranomon Building, Akasaka 4-chome Building, TOKYU REIT Shibuya R Building and Akihabara Sanwa Toyo Building. The asset manager of the Fund is Tokyu Real Estate Investment Management Inc.

Contact

TOKYO-TO
Shibuya-Ku
1-12-1, Dogenzaka
+81354285828.0
www.tokyu-reit.co.jp

IPO

2003-10-19

Employees

-

Officers

President, CEO & Executive Director of Tokyu Real Estate Investment Management Inc.
Mr. Yoshitaka Kimura
Executive Officer, CFO and GM of Business Planning & Development of Tokyu REIM
Takeru Osawa
Executive Officer, Chief Investment Officer, GM of Asset Transaction & Director of Tokyu REIM
Yutaka Toriuchi
Director, Exe. Officer & GM of Administration Div. at Tokyu Real Estate Investment Management Inc.
Rie Tsuji
General Manager of Finance & IR for Tokyu Real Estate Investment Management Inc.
Yuji Shimizu
Exec. Officer, Chief Compliance Officer, GM-Compliance Office & Exec. Secretary-Statutory Auditors
Masayuki Asaba
Show More
Director, Exec. Off. & GM of Portfolio Management of Tokyu Real Estate Investment Management Inc.
Taisuke Inoue
Show Less

See Also

Discover More
What is the Intrinsic Value of one Tokyu REIT Inc stock?

The intrinsic value of one Tokyu REIT Inc stock under the Base Case scenario is 171 359.36 JPY.

Is Tokyu REIT Inc stock undervalued or overvalued?

Compared to the current market price of 158 600 JPY, Tokyu REIT Inc is Undervalued by 7%.

Back to Top