The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥632.37Fair value¥2,285.73Bull¥3,312.60
FairClose
52-week traded range
52W low ¥2,185.0052W high ¥2,543.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
HEIWA REAL ESTATE CO.,LTD. closed at ¥2,318.00, 1.4% above the consensus fair value of ¥2,285.73 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 14.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,783.13
+20.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.1%, r=10%, tg=3%, n=10yr
Graham Number
¥2,671.93
+15.3%
√(22.5 × EPS × BVPS)
EPS=165.63, BVPS=1915.7
P/E Fair Value
¥3,312.60
+42.9%
EPS × 20x (sector P/E)
EPS=165.63, Sector P/E=20x
Peter Lynch (PEG)
¥1,010.34
-56.4%
EPS × Growth% (PEG = 1 is fair)
EPS=165.63, g=6.1%
EV/EBITDA
¥632.37
-72.7%
(EBITDA × 13.1x − Net Debt) ÷ Shares
EBITDA=20.93B
Dividend Discount (DDM)
¥2,667.50
+15.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=98.05, r=10%, g=6.1%
Book Value (P/B)
¥1,436.78
-38.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1915.7, ROE=9%, g=6%, r=10%
Reverse DCF
¥2,318.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 6.1%
Margin of Safety
¥2,191.92
-5.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2922.55, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.