Heiwa Real Estate REIT Inc
TSE:8966

Watchlist Manager
Heiwa Real Estate REIT Inc Logo
Heiwa Real Estate REIT Inc
TSE:8966
Watchlist
Price: 157 200 JPY 0.26% Market Closed
Market Cap: 196.5B JPY

Intrinsic Value

The intrinsic value of one Heiwa Real Estate REIT Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 157 200 JPY, Heiwa Real Estate REIT Inc is hidden .

The Intrinsic Value is calculated as the average of DCF and Relative values:

Heiwa Real Estate REIT Inc Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
Heiwa Real Estate REIT Inc

Intrinsic Value History
Dive into the past to invest in the future

Heiwa Real Estate REIT Inc looks overvalued. Yet it might still be cheap by its own standards. Some stocks live permanently above intrinsic value; Historical Valuation reveals whether Heiwa Real Estate REIT Inc usually does or if today's premium is unusual.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about Heiwa Real Estate REIT Inc?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Heiwa Real Estate REIT Inc valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Heiwa Real Estate REIT Inc.

Explain Valuation
Compare Heiwa Real Estate REIT Inc to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Heiwa Real Estate REIT Inc?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Heiwa Real Estate REIT Inc

Current Assets 18.6B
Cash & Short-Term Investments 13.7B
Receivables 184.3m
Other Current Assets 4.7B
Non-Current Assets 243.8B
Long-Term Investments 163.5B
PP&E 65.4B
Intangibles 13B
Other Non-Current Assets 1.9B
Current Liabilities 17.8B
Accounts Payable 993.3m
Accrued Liabilities 1.1B
Other Current Liabilities 15.6B
Non-Current Liabilities 119B
Long-Term Debt 111.6B
Other Non-Current Liabilities 7.4B
Efficiency

Free Cash Flow Analysis
Heiwa Real Estate REIT Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Heiwa Real Estate REIT Inc

Revenue
19.2B JPY
Cost of Revenue
-8.5B JPY
Gross Profit
10.7B JPY
Operating Expenses
-482.6m JPY
Operating Income
10.3B JPY
Other Expenses
-1.3B JPY
Net Income
9B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Heiwa Real Estate REIT Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Strong 3Y Average Operating Margin
Exceptional Net Margin
Strong 3Y Average Net Margin
hidden
Profitability
Score

Heiwa Real Estate REIT Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Heiwa Real Estate REIT Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Average Interest Coverage
hidden
Solvency
Score

Heiwa Real Estate REIT Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Heiwa Real Estate REIT Inc

Wall Street analysts forecast Heiwa Real Estate REIT Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Heiwa Real Estate REIT Inc is 163 200 JPY with a low forecast of 140 390 JPY and a high forecast of 178 500 JPY.

Lowest
Price Target
140 390 JPY
11% Downside
Average
Price Target
163 200 JPY
4% Upside
Highest
Price Target
178 500 JPY
14% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Heiwa Real Estate REIT Inc is hidden .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Heiwa Real Estate REIT Inc stock?

The intrinsic value of one Heiwa Real Estate REIT Inc stock under the Base Case scenario is hidden JPY.

Is Heiwa Real Estate REIT Inc stock undervalued or overvalued?

Compared to the current market price of 157 200 JPY, Heiwa Real Estate REIT Inc is hidden .

Back to Top