Mitsubishi Estate Logistics REIT Investment Corporation

TSE:3481 Stock Report

Market Cap: JP¥181.8b

Mitsubishi Estate Logistics REIT Investment Valuation

Is 3481 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 3481 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

JP¥117.31k
Fair Value
4.3% overvalued intrinsic discount
5
Number of Analysts

Below Fair Value: 3481 (¥122400) is trading above our estimate of fair value (¥117314.61)

Significantly Below Fair Value: 3481 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 3481?

Key metric: As 3481 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 3481. This is calculated by dividing 3481's market cap by their current earnings.
What is 3481's PE Ratio?
PE Ratio21.1x
EarningsJP¥8.60b
Market CapJP¥181.77b

Price to Earnings Ratio vs Peers

How does 3481's PE Ratio compare to its peers?

The above table shows the PE ratio for 3481 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average26.4x
3466 LaSalle LOGIPORT REIT
20.9x-1.25%JP¥263.7b
8967 Japan Logistics Fund
23.6x-0.86%JP¥271.6b
3471 Mitsui Fudosan Logistics Park
40.9x4.68%JP¥352.9b
3249 Industrial & Infrastructure Fund Investment
20x0.16%JP¥359.4b
3481 Mitsubishi Estate Logistics REIT Investment
21.1xn/aJP¥181.8b

Price-To-Earnings vs Peers: 3481 is good value based on its Price-To-Earnings Ratio (21.1x) compared to the peer average (26.4x).

Price to Earnings Ratio vs Industry

How does 3481's PE Ratio compare vs other companies in the Asian Industrial REITs Industry?

1 CompanyPrice / EarningsEstimated GrowthMarket Cap
3481 21.1xIndustry Avg. 19.9xNo. of Companies5PE01224364860+
1 CompanyEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 3481 is expensive based on its Price-To-Earnings Ratio (21.1x) compared to the Asian Industrial REITs industry average (19.9x).

Price to Earnings Ratio vs Fair Ratio

What is 3481's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

3481 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio21.1x
Fair PE Ration/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 3481's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 3481 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentJP¥122,500.00
JP¥137,400.00
+12.16%
3.61%JP¥142,000.00JP¥128,000.00n/a5
Oct ’26JP¥120,500.00
JP¥137,200.00
+13.86%
3.52%JP¥142,000.00JP¥128,000.00n/a5
Sep ’26JP¥122,500.00
JP¥137,200.00
+12.00%
3.52%JP¥142,000.00JP¥128,000.00n/a5
Aug ’26JP¥121,000.00
JP¥136,000.00
+12.40%
3.45%JP¥140,000.00JP¥128,000.00n/a4
Jul ’26JP¥118,800.00
JP¥135,500.00
+14.06%
3.20%JP¥138,000.00JP¥128,000.00n/a4
Jun ’26JP¥116,900.00
JP¥135,500.00
+15.91%
3.20%JP¥138,000.00JP¥128,000.00n/a4
May ’26JP¥118,200.00
JP¥135,500.00
+14.64%
3.20%JP¥138,000.00JP¥128,000.00n/a4
Apr ’26JP¥115,000.00
JP¥144,799.93
+25.91%
3.91%JP¥152,666.67JP¥138,000.00n/a5
Mar ’26JP¥115,100.00
JP¥144,799.93
+25.80%
3.91%JP¥152,666.67JP¥138,000.00n/a5
Feb ’26JP¥118,666.67
JP¥144,666.67
+21.91%
4.03%JP¥152,666.67JP¥137,333.33n/a5
Jan ’26JP¥115,500.00
JP¥144,666.67
+25.25%
4.03%JP¥152,666.67JP¥137,333.33n/a5
Dec ’25JP¥116,000.00
JP¥144,666.67
+24.71%
4.03%JP¥152,666.67JP¥137,333.33n/a5
Nov ’25JP¥118,166.67
JP¥145,733.33
+23.33%
3.28%JP¥152,666.67JP¥140,000.00n/a5
Oct ’25JP¥123,166.67
JP¥148,833.33
+20.84%
2.50%JP¥152,666.67JP¥142,666.67JP¥120,500.004
Sep ’25JP¥126,000.00
JP¥148,833.33
+18.12%
2.50%JP¥152,666.67JP¥142,666.67JP¥122,500.004
Aug ’25JP¥126,000.00
JP¥147,555.56
+17.11%
2.34%JP¥150,000.00JP¥142,666.67JP¥121,000.003
Jul ’25JP¥125,333.33
JP¥143,000.00
+14.10%
12.21%JP¥160,000.00JP¥119,000.00JP¥118,800.003
Jun ’25JP¥127,666.67
JP¥145,777.78
+14.19%
13.00%JP¥160,000.00JP¥119,000.00JP¥116,900.003
May ’25JP¥135,833.33
JP¥144,333.33
+6.26%
11.50%JP¥160,000.00JP¥119,000.00JP¥118,200.004
Apr ’25JP¥128,166.67
JP¥144,333.33
+12.61%
11.50%JP¥160,000.00JP¥119,000.00JP¥115,000.004
Mar ’25JP¥116,166.67
JP¥155,750.00
+34.07%
6.03%JP¥164,666.67JP¥140,000.00JP¥115,100.004
Feb ’25JP¥121,333.33
JP¥155,750.00
+28.37%
6.03%JP¥164,666.67JP¥140,000.00JP¥118,666.674
Jan ’25JP¥124,833.33
JP¥155,750.00
+24.77%
6.03%JP¥164,666.67JP¥140,000.00JP¥115,500.004
Dec ’24JP¥125,000.00
JP¥148,933.33
+19.15%
10.75%JP¥164,666.67JP¥121,666.67JP¥116,000.005
Nov ’24JP¥126,666.67
JP¥158,400.00
+25.05%
6.27%JP¥169,000.00JP¥140,000.00JP¥118,166.675
Oct ’24JP¥125,166.67
JP¥161,066.67
+28.68%
4.49%JP¥169,000.00JP¥148,333.33JP¥123,166.675
JP¥137.4k
Fair Value
10.9% undervalued intrinsic discount
5
Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/10/20 16:31
End of Day Share Price 2025/10/20 00:00
Earnings2025/08/31
Annual Earnings2025/08/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Mitsubishi Estate Logistics REIT Investment Corporation is covered by 5 analysts. 0 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Noritaka HoboDaiwa Securities Co. Ltd.
Yosuke OhataMizuho Securities Co., Ltd.
Takuya SatoMorgan Stanley