T · 3269.T
Advance Residence Investment Corporation
- Sector
- Real Estate · REIT - Residential
- Headquarters
- Tokyo 101-0051
- Website
- adr-reit.com
Price · as of 2023-07-31
$161,000.00
Market cap 498.11B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $189,959.52 | +17.99% |
| Intrinsic Value(DCF) | $61,052.83 | -62.08% |
| Graham-Dodd Method(GD) | $24,737.56 | -84.64% |
| Graham Formula(GF) | $119,671.58 | -25.67% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2009 | |||||
| 2010 | |||||
| 2011 | |||||
| 2012 | $49,494.79 | ||||
| 2013 | $69,433.97 | $132,029.53 | $18,012.66 | $39,721.93 | $72,996.02 |
| 2014 | $82,731.73 | $141,650.05 | $13,994.89 | $36,726.16 | $82,559.16 |
| 2015 | $88,489.95 | $157,282.13 | $13,012.45 | $31,069.83 | $74,249.74 |
| 2016 | $103,363.89 | $152,082.12 | $16,609.55 | $34,693.25 | $36,226.75 |
| 2017 | $100,812.95 | $152,919.75 | $19,514.36 | $34,208.76 | $53,308.90 |
| 2018 | $110,573.66 | $166,802.29 | $4,419.24 | $29,000.07 | $53,619.98 |
| 2019 | $143,929.31 | $168,884.54 | $20,065.03 | $25,595.89 | $49,375.21 |
| 2020 | $120,675.68 | $174,597.07 | $7,872.08 | $28,659.90 | $75,383.74 |
| 2021 | $149,751.41 | $186,060.70 | $7,142.22 | $25,753.68 | $34,341.69 |
| 2022 | $152,670.02 | $188,735.99 | $21,526.51 | $25,697.99 | $55,477.62 |
| 2023 | $151,856.88 | $189,959.52 | $0.00 | $24,737.56 | $119,671.58 |
AI valuation
Our deep-learning model estimates Advance Residence Investment Corporation's (3269.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $189,959.52
- Current price
- $161,000.00
- AI upside
- +17.99%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$61,052.83
-62.08% upside
Graham-Dodd
$24,737.56
-84.64% upside
Graham Formula
$119,671.58
-25.67% upside
About Advance Residence Investment Corporation
Advance Residence Investment Corporation (Securities code: 3269) is listed on the Real Estate Investment Trust Securities Market of Tokyo Stock Exchange. ADR has the largest portfolio among the residential REITs in Japan in terms of assets.
- CEO
- Takeshi Takano
- Employees
- 79
- Beta
- 0.15
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($61,052.83 ÷ $161,000.00) − 1 = -62.08% (DCF, example).