Daiwa Office Investment Corp
TSE:8976
Intrinsic Value
The intrinsic value of one Daiwa Office Investment Corp stock under the Base Case scenario is 333 804.15 JPY. Compared to the current market price of 296 000 JPY, Daiwa Office Investment Corp is Undervalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Daiwa Office Investment Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Daiwa Office Investment Corp
Balance Sheet Decomposition
Daiwa Office Investment Corp
Current Assets | 34.1B |
Cash & Short-Term Investments | 29.4B |
Receivables | 242m |
Other Current Assets | 4.5B |
Non-Current Assets | 457.1B |
Long-Term Investments | 438.4B |
PP&E | 13.7B |
Intangibles | 2.7B |
Other Non-Current Assets | 2.2B |
Free Cash Flow Analysis
Daiwa Office Investment Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Daiwa Office Investment Corp
Revenue
|
28.8B
JPY
|
Cost of Revenue
|
-13.8B
JPY
|
Gross Profit
|
15B
JPY
|
Operating Expenses
|
-167.9m
JPY
|
Operating Income
|
14.8B
JPY
|
Other Expenses
|
-1.5B
JPY
|
Net Income
|
13.4B
JPY
|
Profitability Score
Profitability Due Diligence
Daiwa Office Investment Corp's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Score
Daiwa Office Investment Corp's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Daiwa Office Investment Corp's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Score
Daiwa Office Investment Corp's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Daiwa Office Investment Corp
According to Wall Street analysts, the average 1-year price target for Daiwa Office Investment Corp is 338 275.71 JPY with a low forecast of 277 750 JPY and a high forecast of 400 050 JPY.
Dividends
Current shareholder yield for Daiwa Office 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 Daiwa Office Investment Corp stock under the Base Case scenario is 333 804.15 JPY.
Compared to the current market price of 296 000 JPY, Daiwa Office Investment Corp is Undervalued by 11%.