NH All One REIT Co Ltd (400760) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of NH All One REIT Co Ltd KRW 1,937, price KRW 2,780, upside -30.3%, quality 42 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch NH All One REIT Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
58‑month range 2,034 KRW – 3,807 KRW · fair‑value band 1,001 KRW – 3,094 KRW · the 2,780 KRW price screens above the 1,937 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow NH All One REIT Co in your weekly email
Every Wednesday you see whether NH All One REIT Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
NH All One REITs Co., Ltd. is a publicly listed real estate investment trust (REIT) focused on owning and managing income-producing commercial real estate assets in South Korea. Its portfolio includes office buildings, logistics facilities, retail properties, and mixed-use assets located in key metropolitan markets.
Show more
NH All One REITs Co., Ltd. is a publicly listed real estate investment trust (REIT) focused on owning and managing income-producing commercial real estate assets in South Korea. Its portfolio includes office buildings, logistics facilities, retail properties, and mixed-use assets located in key metropolitan markets. The REIT generates recurring rental income from high-quality tenants and seeks to provide stable dividends while pursuing long-term portfolio growth through strategic property acquisitions and asset management.
Stock analysis
NH All One REIT Co Ltd (400760) currently trades at 2,780 KRW, while our model-based Fair Value estimate is 1,937 KRW, implying the stock looks roughly 43.5% overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 2,457 KRW per share, and 0 of the 6 models we run sit above the 2,780 KRW price.
Bear case: the Multiples group reads lowest at 430.63 KRW, and 6 of the 6 models stay below the price. Evidence for this calculation is medium.
Scenario range: 1,001 KRW (bear) to 3,094 KRW (bull), the price of 2,780 KRW sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 42/100 (below-average quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
NH All One REIT Co Ltd reported revenue of 27.9B KRW in FY2026 versus 18.1B KRW in FY2022, a compound +11.5%/yr. Reported net income was 1.4B KRW in FY2026, compounding −17.6%/yr from FY2022.
Key figures
Market cap 153B KRW (≈ $107M) · Dividend yield 10.8% · Net margin 5.0% · Return on assets (EBIT) 1.7% · Free cash flow 7.7B KRW · Net debt 670B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 21% below its 52-week high, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 1% fair-value upside, at −30%, 400760 screens richer than that median.
Fair Value models
Bear 1,001 KRWFair Value 1,937 KRWBull 3,094 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+27.7%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.4%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.4%
Start year 2021 (pandemic)
Revenue growth 6 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+17.8%
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+20.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.4%
Dividend (yield on the price)10.8%
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.54% → 67%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+53.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +50.2% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.REIT - Diversified · 156 stocks
Beats the industry median on 2/10 measures
Overall it trails its industry peers.
Valuation
Quality Score42 · Bottom 25%
Fair Value upside−30% · Below median
Profitability
Return on assets0% · Bottom 25%
Net margin (TTM)5% · Below median
Operating margin (TTM)0% · Bottom 25%
Growth and dividend
Revenue growth0% · Below median
Dividend yield (TTM)10.8% · Top 25%
Balance sheet
Debt / equity2.64× · Highest 25%
Valuation Multiplesvs REIT - Diversified median · lower = cheaper
P/FCF0.0× · Cheapest 25%
EV/EBITDA32.7× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 35
FUTURE (revenue growth)0· sector 16
PAST (return on equity)0· sector 20
HEALTH (low debt)0· sector 75
DIVIDEND (yield)100· sector 100
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "NH All One REIT Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/400760
Frequently asked questions
Is NH All One REIT Co Ltd (400760) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 1,937 KRW versus a price of 2,780 KRW, about −30% upside (overvalued).
What is the fair value of 400760?
Our model-based fair value for NH All One REIT Co Ltd is 1,937 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 2,780 KRW.
What is the quality score of 400760?
NH All One REIT Co Ltd has a Quality Score of 42/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for NH All One REIT Co Ltd (400760)?
Our model-based price target is the fair value of 1,937 KRW (as of Sep 24, 2026) from 11 valuation models. Cautious scenario 1,001 KRW, optimistic scenario 3,094 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the NH All One REIT Co Ltd stock forecast for 2026?
Our models put fair value at 1,937 KRW, about −30% upside versus a price of 2,780 KRW (overvalued). Cautious scenario 1,001 KRW, optimistic scenario 3,094 KRW. The calculation is refreshed regularly with new filings.
Does NH All One REIT Co Ltd pay a dividend?
NH All One REIT Co Ltd currently shows a dividend yield of about 10.79% relative to its recent price (as of Sep 24, 2026).
What growth is priced into NH All One REIT Co Ltd (400760)?
For today's price to be fair in a discounted-cash-flow model, NH All One REIT Co Ltd would have to grow free cash flow by +53.3 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +11.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 400760 use?
Our models discount NH All One REIT Co Ltd at 13.1 %: a base by market capitalisation (micro), country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For NH All One REIT Co Ltd that is +53.3 % per year a year over ten years, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has NH All One REIT Co Ltd (400760) delivered so far?
Over the past 5 years revenue at NH All One REIT Co Ltd grew +11.4 % a year. The price currently implies +53.3 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of NH All One REIT Co Ltd (400760) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into NH All One REIT Co Ltd (+53.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of NH All One REIT Co Ltd (400760)?
The free-cash-flow yield on the price is 5.01 %: that much free cash flow NH All One REIT Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of NH All One REIT Co Ltd (400760)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For NH All One REIT Co Ltd it is 1,937 KRW per share (as of Sep 24, 2026), against a price of 2,780 KRW. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is NH All One REIT Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 400760 trades above its calculated fair value: price 2,780 KRW, fair value 1,937 KRW, a gap of about −30% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 400760?
No. The price is what the market pays today (2,780 KRW); the fair value is what the company's own numbers justify (1,937 KRW). For NH All One REIT Co Ltd the two are 842.64 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is NH All One REIT Co Ltd worth?
The market values NH All One REIT Co Ltd at about 153B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 2,780 KRW; our models calculate a fair value of 1,937 KRW per share.
What do the bullish and bearish scenarios say about 400760?
Our models span a range for NH All One REIT Co Ltd: cautious scenario 1,001 KRW, base 1,937 KRW, optimistic 3,094 KRW per share (as of Sep 24, 2026, price 2,780 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of NH All One REIT Co Ltd (400760)?
Balance-sheet figures for NH All One REIT Co Ltd (as of Sep 24, 2026): debt of 2.64 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is 400760 from its 52-week high?
NH All One REIT Co Ltd trades at 2,780 KRW, about 21% below its 52-week high of 3,500 KRW (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 1,937 KRW is for.
Which stocks are comparable to NH All One REIT Co Ltd?
From the same area (Real Estate) we also value Goodman Group, VICI Properties Inc, W. P. Carey Inc, Charter Hall Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is NH All One REIT Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 2,780 KRW, calculated fair value 1,937 KRW (−30%), Quality Score 42/100, from 11 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 400760 calculated?
We run NH All One REIT Co Ltd through 11 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 1,937 KRW, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. NH All One REIT Co Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of NH All One REIT Co Ltd (400760)?
The closing price on Sep 23, 2026 was 2,780 KRW. Our model-based fair value is 1,937 KRW, about −30% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with NH All One REIT Co Ltd right now?
Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts. The model range is unusually wide (1,001 KRW to 3,094 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of NH All One REIT Co Ltd
How large is the market capitalisation of NH All One REIT Co Ltd (400760)?
The market capitalisation of NH All One REIT Co Ltd is 153B KRW (≈ $107M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the dividend yield of NH All One REIT Co Ltd (400760)?
The dividend yield of NH All One REIT Co Ltd is 10.8%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of NH All One REIT Co Ltd (400760)?
The net margin of NH All One REIT Co Ltd is 5.0% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the EBIT return on assets of NH All One REIT Co Ltd (400760)?
On an EBIT basis the return on assets of NH All One REIT Co Ltd is 1.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
How much net debt does NH All One REIT Co Ltd (400760) carry?
The net debt of NH All One REIT Co Ltd is 670B KRW (fiscal year 2026, ≈ 87.6 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch NH All One REIT Co Ltd in the live analysis
One click puts NH All One REIT Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
