H

Heiwa Real Estate Co Ltd
TSE:8803

Watchlist Manager
Heiwa Real Estate Co Ltd
TSE:8803
Watchlist
Price: 4 080 JPY -0.49% Market Closed
Market Cap: 146.7B JPY
Have any thoughts about
Heiwa Real Estate Co Ltd?
Write Note

Relative Value

The Relative Value of one Heiwa Real Estate Co Ltd stock under the Base Case scenario is 7 106.41 JPY. Compared to the current market price of 4 080 JPY, Heiwa Real Estate Co Ltd is Undervalued by 43%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
7 106.41 JPY
Undervaluation 43%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
51
Median 3Y
3.1
Median 5Y
3
Industry
3.7
Forward
3.2
vs History
3
vs Industry
30
Median 3Y
16.6
Median 5Y
16.2
Industry
16.6
Forward
15.2
vs History
12
vs Industry
48
Median 3Y
5.5
Median 5Y
5.5
Industry
11.2
vs History
vs Industry
2
Median 3Y
37.3
Median 5Y
29.3
Industry
13.3
vs History
14
vs Industry
31
Median 3Y
1.1
Median 5Y
1.1
Industry
0.9
vs History
3
vs Industry
45
Median 3Y
7.1
Median 5Y
7
Industry
6.7
Forward
7.6
vs History
3
vs Industry
28
Median 3Y
18
Median 5Y
17.8
Industry
12
vs History
3
vs Industry
36
Median 3Y
17.4
Median 5Y
17.2
Industry
16
Forward
17.2
vs History
3
vs Industry
28
Median 3Y
25.1
Median 5Y
25
Industry
19.2
vs History
12
vs Industry
40
Median 3Y
12.8
Median 5Y
12.8
Industry
18.6
vs History
vs Industry
2
Median 3Y
-18.6
Median 5Y
-18.6
Industry
20
vs History
28
vs Industry
38
Median 3Y
0.9
Median 5Y
0.8
Industry
0.7

Multiples Across Competitors

Competitors Multiples
Heiwa Real Estate Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Heiwa Real Estate Co Ltd
TSE:8803
136.2B JPY 3.9 26.1 21.6 35.6
HK
Sun Hung Kai Properties Ltd
HKEX:16
221.1B HKD 3.1 11.6 12 12
IN
DLF Ltd
NSE:DLF
2T INR 28.4 55.2 99.1 107.1
JP
Mitsui Fudosan Co Ltd
TSE:8801
3.5T JPY 1.5 19.1 16 22.7
JP
Daiwa House Industry Co Ltd
TSE:1925
3T JPY 0.6 9.1 7.6 9.5
JP
Mitsubishi Estate Co Ltd
TSE:8802
2.7T JPY 1.7 15.2 11.7 15.7
JP
Sumitomo Realty & Development Co Ltd
TSE:8830
2.2T JPY 2.2 12 16.8 21.6
HK
Swire Pacific Ltd
HKEX:19
90.1B HKD 1.1 3.2 13.1 13.1
HK
Wharf Holdings Ltd
HKEX:4
67.4B HKD 3.8 -28.2 10.7 10.7
PH
Ayala Land Inc
XPHS:ALI
443.6B PHP 2.7 17 10.9 12.9
JP
Daito Trust Construction Co Ltd
TSE:1878
1.1T JPY 0.6 13.1 6.3 7.2

See Also

Discover More
Back to Top