
Ichigo Office REIT Investment Corp
TSE:8975

Intrinsic Value
The intrinsic value of one
Ichigo Office REIT Investment Corp
stock under the Base Case scenario is
87 427.1
JPY.
Compared to the current market price of 82 900 JPY,
Ichigo Office REIT Investment Corp
is
Undervalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Ichigo Office REIT Investment Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Ichigo Office REIT Investment Corp
Balance Sheet Decomposition
Ichigo Office REIT Investment Corp
Current Assets | 22.2B |
Cash & Short-Term Investments | 6.9B |
Receivables | 196.9m |
Other Current Assets | 15.1B |
Non-Current Assets | 222.6B |
Long-Term Investments | 194.1B |
PP&E | 22.5B |
Intangibles | 4.5B |
Other Non-Current Assets | 1.4B |
Free Cash Flow Analysis
Ichigo Office REIT Investment Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Ichigo Office REIT Investment Corp
Revenue
|
17.3B
JPY
|
Cost of Revenue
|
-8.1B
JPY
|
Gross Profit
|
9.2B
JPY
|
Operating Expenses
|
-113.3m
JPY
|
Operating Income
|
9.1B
JPY
|
Other Expenses
|
-1.7B
JPY
|
Net Income
|
7.4B
JPY
|
Profitability Score
Profitability Due Diligence
Ichigo Office REIT Investment Corp's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Ichigo Office REIT Investment Corp's profitability score is 59/100. 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 38/100. The higher the solvency score, the more solvent the company is.

Score
Ichigo Office REIT Investment Corp's solvency score is 38/100. 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 91 290 JPY
with a low forecast of 87 870 JPY and a high forecast of 96 600 JPY.
Dividends
Current shareholder yield for Ichigo Office 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
Ichigo Office REIT Investment Corp
stock under the Base Case scenario is
87 427.1
JPY.
Compared to the current market price of 82 900 JPY,
Ichigo Office REIT Investment Corp
is
Undervalued by 5%.