The Discounted Cash Flow (DCF) valuation of Heiwa Real Estate REIT Inc (8966.T) is 117,104.20 JPY. With the latest stock price at 139,300.00 JPY, the upside of Heiwa Real Estate REIT Inc based on DCF is -15.9%.
Based on the latest price of 139,300.00 JPY and our DCF valuation, Heiwa Real Estate REIT Inc (8966.T) is a sell. selling 8966.T stocks now will result in a potential gain of 15.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 5.6% | 5.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 52,127.68 - 333,519.92 | 117,104.20 |
| Upside | -62.6% - 139.4% | -15.9% |