Daiwa House Industry Co., Ltd.

DB:DWH Stock Report

Market Cap: €18.5b

Daiwa House Industry Valuation

Is DWH undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of DWH when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: DWH (€28.8) is trading above our estimate of fair value (€5.43)

Significantly Below Fair Value: DWH is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for DWH?

Key metric: As DWH is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for DWH. This is calculated by dividing DWH's market cap by their current earnings.
What is DWH's PE Ratio?
PE Ratio10x
EarningsJP¥300.61b
Market CapJP¥3.02t

Price to Earnings Ratio vs Peers

How does DWH's PE Ratio compare to its peers?

The above table shows the PE ratio for DWH vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average26.1x
FC9 FCR Immobilien
13.6x8.8%€100.7m
8802 Mitsubishi Estate
15.1x5.4%JP¥2.7t
8801 Mitsui Fudosan
18.8x11.2%JP¥3.4t
DLF DLF
57.1x16.3%₹2.1t
DWH Daiwa House Industry
10x4.0%€3.0t

Price-To-Earnings vs Peers: DWH is good value based on its Price-To-Earnings Ratio (10x) compared to the peer average (26.1x).

Price to Earnings Ratio vs Industry

How does DWH's PE Ratio compare vs other companies in the DE Real Estate Industry?

4 CompaniesPrice / EarningsEstimated GrowthMarket Cap
GTY Gateway Real Estate
0.4xn/aUS$85.35m
ADJ Adler Group
0.05xn/aUS$49.44m
AAA A.A.A. Allgemeine Anlageverwaltung
2.6xn/aUS$47.44m
N9H Global Connectivity
0.1xn/aUS$1.70m
No more companies available in this PE range
DWH 10.0xIndustry Avg. 18.0xNo. of Companies4PE01224364860+
4 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: DWH is good value based on its Price-To-Earnings Ratio (10x) compared to the European Real Estate industry average (18x).

Price to Earnings Ratio vs Fair Ratio

What is DWH's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

DWH PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio10x
Fair PE Ratio21.5x

Price-To-Earnings vs Fair Ratio: DWH is good value based on its Price-To-Earnings Ratio (10x) compared to the estimated Fair Price-To-Earnings Ratio (21.5x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst DWH forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€28.80
€31.04
+7.8%
4.3%€32.51€28.45n/a9
Dec ’25€29.20
€29.64
+1.5%
5.8%€31.68€26.81n/a9
Nov ’25€27.00
€29.80
+10.4%
6.0%€31.99€27.07n/a9
Oct ’25€27.60
€30.53
+10.6%
5.4%€33.31€28.19n/a9
Sep ’25€27.60
€28.84
+4.5%
6.1%€31.36€25.46n/a9
Aug ’25€25.20
€26.19
+3.9%
5.0%€27.80€23.74n/a9
Jul ’25€23.40
€26.44
+13.0%
5.0%€28.06€23.97n/a9
Jun ’25€24.20
€26.99
+11.5%
4.1%€28.30€25.35n/a9
May ’25€26.00
€28.49
+9.6%
6.0%€30.75€26.18n/a9
Apr ’25€27.00
€28.69
+6.2%
6.1%€31.03€26.42n/a9
Mar ’25€26.60
€29.27
+10.0%
6.2%€31.36€26.70n/a9
Feb ’25€27.80
€29.76
+7.0%
5.3%€31.44€27.04n/a9
Jan ’25€26.80
€28.33
+5.7%
5.2%€30.70€26.40n/a9
Dec ’24€25.80
€28.33
+9.8%
5.2%€30.70€26.40€29.209
Nov ’24€26.00
€28.36
+9.1%
4.3%€30.23€26.45€27.0010
Oct ’24€25.20
€28.41
+12.8%
4.2%€30.45€26.64€27.608
Sep ’24€25.60
€25.41
-0.8%
10.5%€28.63€19.91€27.609
Aug ’24€24.60
€25.10
+2.1%
8.9%€28.11€20.12€25.209
Jul ’24€23.80
€25.83
+8.5%
9.6%€29.33€21.00€23.409
Jun ’24€23.80
€25.87
+8.7%
9.5%€29.55€21.15€24.209
May ’24€23.20
€24.93
+7.5%
8.0%€28.68€21.51€26.009
Apr ’24€21.40
€25.26
+18.0%
7.7%€29.01€21.76€27.009
Mar ’24€21.40
€25.34
+18.4%
7.5%€29.23€21.92€26.6010
Feb ’24€21.60
€26.67
+23.5%
9.5%€33.24€23.49€27.8010
Jan ’24€21.40
€25.62
+19.7%
10.1%€32.24€22.78€26.8010
Dec ’23€21.80
€25.25
+15.8%
9.8%€31.90€22.54€25.8010

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/22 07:21
End of Day Share Price 2024/12/20 00:00
Earnings2024/09/30
Annual Earnings2024/03/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Daiwa House Industry Co., Ltd. is covered by 26 analysts. 9 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Takashi HashimotoBarclays
null nullBNP Paribas Securities (Asia)
Takumi KasaiBofA Global Research