Heiwa Real Estate REIT (TSE:8966) Intrinsic Value: Projected FCF : 円58,148.49 (As of Jun. 03, 2024)

Heiwa Real Estate REIT Intrinsic Value: Projected FCF Chart

Heiwa Real Estate REIT Annual Data
	Trend	Nov14	Nov15	Nov16	Nov17	Nov18	Nov19	Nov20	Nov21	Nov22	Nov23
Intrinsic Value: Projected FCF		Get a 7-Day Free Trial					70,803.90	78,488.70	70,016.20	-19,011.60	58,148.50

Heiwa Real Estate REIT Semi-Annual Data
	Nov13	Nov14	May15	Nov15	May16	Nov16	May17	Nov17	May18	Nov18	May19	Nov19	May20	Nov20	May21	Nov21	May22	Nov22	May23	Nov23
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															70,016.20	-	-19,011.60	-	58,148.50

Competitive Comparison of Heiwa Real Estate REIT's Intrinsic Value: Projected FCF

For the REIT - Diversified subindustry, Heiwa Real Estate REIT's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

Heiwa Real Estate REIT's Price-to-Projected-FCF Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Heiwa Real Estate REIT's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Heiwa Real Estate REIT's Price-to-Projected-FCF falls into.

Heiwa Real Estate REIT Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)

Add all the Free Cash Flow together and divide 6 will get Heiwa Real Estate REIT's Free Cash Flow(6 year avg) = 円-3,046.30.

Heiwa Real Estate REIT's Intrinsic Value: Projected FCF for today is calculated as

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Heiwa Real Estate REIT  (TSE:8966) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Heiwa Real Estate REIT's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Heiwa Real Estate REIT Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Heiwa Real Estate REIT's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.

Heiwa Real Estate REIT (TSE:8966) Business Description