T · 3296.T
NIPPON REIT Investment Corporation
- Sector
- Real Estate · REIT - Diversified
- Headquarters
- Tokyo
- Website
- nippon-reit.com
Price · as of 2024-12-31
$85,500.00
Market cap 166.4B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $140,934.10 | +64.84% |
| Intrinsic Value(DCF) | $30,620.79 | -64.19% |
| Graham-Dodd Method(GD) | $29,800.15 | -65.15% |
| Graham Formula(GF) | $105,278.52 | +23.13% |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $62,648.46 | $22,108.92 | |||
| 2015 | $68,404.93 | $521,238.55 | |||
| 2016 | $34,398.46 | $101,432.22 | |||
| 2017 | $33,777.90 | $67,918.49 | |||
| 2018 | $34,836.51 | $68,081.80 | |||
| 2019 | $26,363.09 | $92,488.82 | |||
| 2020 | $20,126.83 | $77,001.16 | |||
| 2021 | $15,845.43 | $65,559.56 | |||
| 2022 | |||||
| 2023 | $73,574.09 | $16,353.74 | $29,601.76 | $0.00 | |
| 2024 | $76,551.98 | $140,934.10 | $15,075.30 | $29,800.15 | $105,278.52 |
AI valuation
Our deep-learning model estimates NIPPON REIT Investment Corporation's (3296.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $140,934.10
- Current price
- $85,500.00
- AI upside
- +64.84%
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
$30,620.79
-64.19% upside
Graham-Dodd
$29,800.15
-65.15% upside
Graham Formula
$105,278.52
+23.13% upside
About NIPPON REIT Investment Corporation
NIPPON REIT Investment Corporation focuses on income growth and stability by making full use of the characteristics as a diversified REIT, and endeavors to maximize unitholder value through conducting dynamic and timely investments and acting in the best interests of unitholders.
- CEO
- Yasushi Iwasa
- Employees
- 2.63K
- Beta
- 0.17
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($30,620.79 ÷ $85,500.00) − 1 = -64.19% (DCF, example).