8966.T
Heiwa Real Estate REIT Inc
Price:  
136,400.00 
JPY
Volume:  
1,643.00
Japan | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

8966.T Fair Value

-51.17 %
Upside

What is the fair value of 8966.T?

As of 2025-07-10, the Fair Value of Heiwa Real Estate REIT Inc (8966.T) is 66,609.64 JPY. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 136,400.00 JPY, the upside of Heiwa Real Estate REIT Inc is -51.17%.

Is 8966.T a good investment?

With the market price of 136,400.00 JPY and our fair value calculation, Heiwa Real Estate REIT Inc (8966.T) is not a good investment. Investing in 8966.T stocks now will result in a potential loss of 51.17%.

136,400.00 JPY
Stock Price
66,609.64 JPY
Fair Price
FAIR VALUE CALCULATION

8966.T Fair Value

Peter Lynch's formula is:

8966.T Fair Value
= Earnings Growth Rate x TTM EPS
8966.T Fair Value
= 9.86 x 6,754.16
8966.T Fair Value
= 66,609.64

The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.

Historical Earnings
2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30 5Y Avg
Net income 6,063.99 5,888.07 6,759.19 7,553.54 8,037.45 6,860.45
YoY growth 19.26% -2.90% 14.79% 11.75% 6.41% 9.86%

8966.T Fair Value - Key Data

Market Cap (mil) 162,316.00
P/E 20.19x
Forward P/E 21.91x
EPS 6,754.16
Avg earnings growth rate 9.86%
TTM earnings 8,037.45