Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
HET Heriot REIT Ltd
H

Heriot REIT Ltd
JSE:HET

Watchlist Manager
Heriot REIT Ltd
JSE:HET
Watchlist
Price: 1 150 Zac 4.55%
Market Cap: 7.3B ZAR
Write Note Create Alert

DCF Value

The DCF Value for Heriot REIT Ltd (HET) under the Base Case is Zac. Compared with the current market price of 1 150 Zac, the stock appears .

Key assumptions
HET DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 8.8%
Net Margin 69.3%49.2%
Cash Flow Conversion 98%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 12.3%
Terminal Growth 0%
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue HET Research

Summary
HET intrinsic value, competitors valuation, and company profile.
DCF Valuation
HET stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HET stock valuation using valuation multiples.
Wall St Estimates
HET price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HET stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate