Daiwa House REIT Investment Corporation (DAWUF) fair value: what the stock is really worth
As of Sep 18, 2026: fair value of Daiwa House REIT Investment Corporation $581, price $836, upside -30.5%, quality 67 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
- Fair value above price? No
- Good quality? Yes
- Add to watchlist
Daiwa House REIT Investment Corporation
DAWUF · USOvervalued / MonitorQuality is not strong enough to offset the price risk.
What runs behind every stock
69 individual criteria per stock, every one traceable See the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range $744.79 – $882,058 · fair‑value band $359.29 – $748.59 · the $835.96 price screens above the $581.12 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Every Wednesday you see whether Daiwa House REIT Investment is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Company profile
Daiwa House REIT Investment Corporation is a real estate investment trust (J-REIT) whose sponsor is Daiwa House Industry Co., Ltd. The asset manager is Daiwa House Asset Management Co., Ltd. (hereinafter referred to as the Asset Manager), a wholly owned subsidiary of Daiwa House.
Show more
Daiwa House REIT Investment Corporation is a real estate investment trust (J-REIT) whose sponsor is Daiwa House Industry Co., Ltd. The asset manager is Daiwa House Asset Management Co., Ltd. (hereinafter referred to as the Asset Manager), a wholly owned subsidiary of Daiwa House. DHR was listed on the Real Estate Investment Trust (REIT) Market of the Tokyo Stock Exchange, Inc. (hereinafter referred to as the Tokyo Stock Exchange) on March 22, 2006, and then later merged with New City Residence Investment Corporation (hereinafter referred to as NCR) on April 1, 2010 (hereinafter referred to as the merger with NCR). Subsequently on December 1, 2011, the corporate name was changed to Daiwa House Residential Investment Corporation (the corporation prior to change of corporate name to Daiwa House REIT Investment Corporation is hereinafter referred to as the former DHI) and accordingly changed its investment targets to residential properties. The former Daiwa House REIT Investment Corporation (the Daiwa House REIT Investment Corporation, which was dissolved upon having merged with DHR as of September 1, 2016, is hereinafter referred to as the former DHR) was established on September 14, 2007, whose asset manager was Daiwa House REIT Management Co., Ltd., a wholly owned subsidiary of Daiwa House. The former DHR was listed on the Tokyo Stock Exchange Real Estate Investment Trust (REIT) Market on November 28, 2012, as a REIT that targets investment in logistics and retail properties. On September 1, 2016, the former DHI and the former DHR (hereinafter collectively referred to as the Investment Corporations) conducted an absorption-type merger (hereinafter referred to as the Merger) whereby the former DHI was the surviving corporation and the former DHR was the absorbed corporation, shifted to a diversified portfolio strategy that targets investment in new asset classes such as hotel and office properties, in addition to those that the Investment Corporations had targeted for investment in the past, and changed its corpora
Stock analysis
Daiwa House REIT Investment Corporation (DAWUF) currently trades at $835.96, while our model-based Fair Value estimate is $581.12, implying the stock looks roughly 43.8% overvalued today.
Show more
Valuation
How firm this estimate is: it rests on 22 models at a data quality of 96/100, which puts the evidence level at high.
Scenario range: $359.29 (bear) to $748.59 (bull), the price of $835.96 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 67/100 (solid quality), in the Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Daiwa House REIT Investment Corporation reported revenue of ¥66.7B in FY2026 versus ¥57.7B in FY2022, a compound +3.7%/yr. Reported net income was ¥28.2B in FY2026, compounding +5.5%/yr from FY2022.
Key figures
Market cap $3.8B · P/E ratio 21.4 · P/S ratio 9.03 · EPS (TTM) $39.12 · Dividend yield 4.7% · Net margin 42.2% · Return on equity 5.9% · Return on assets (EBIT) 2.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 37 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 5% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 1% fair-value upside, at −30%, DAWUF screens richer than that median.
Fair Value models
All 13 models by family
Notify me when DAWUF reaches fair value
Put DAWUF on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.
Set up alert →Quality Score breakdown
Of which business quality 67 · Market factors (momentum, volatility) 62
Revenue & earnings trend
Growth Forecast
DAWUF screens 44% overvalued. Compare with Goodman Group →
Compare Daiwa House REIT Investment Corporation with another stock
Price, fair value, quality and upside side by side.
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.REIT - Diversified · 155 stocks
Valuation Multiplesvs REIT - Diversified median · lower = cheaper
Strength profile in five axes (Snowflake)
VALUE 0: the price sits above our fair-value range.
Context: sector, industry, market
- Is the Real Estate sector expensive or cheap?
- P/E, EV/EBITDA and margins by industry (reference tables)
- Undervalued stocks: Real Estate
- Undervalued stocks: US Stocks
- Valuation of the USA market
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
Similar stocks
10 more REIT - Diversified stocks, each showing price versus our Fair Value estimate.
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Goodman Group GMG | A$26.20 | A$7.92 | −70% |
| VICI Properties Inc VICI | $23.98 | $59.95 | +150% |
| W. P. Carey Inc WPC | $66.49 | $69.67 | +5% |
| Charter Hall Group CHC | A$18.50 | A$18.76 | +1% |
| Stockland SGP | A$4.20 | A$2.79 | −34% |
| COV COV | €47.16 | €50.01 | +6% |
| The GPT Group GPT | A$4.55 | A$3.49 | −23% |
| Mirvac Group MGR | A$1.78 | A$0.7400 | −58% |
| Broadstone Net Lease, Inc BNL | $19.12 | $19.39 | +1% |
| KLCC Property Holdings 5235SS | 8.35 MYR | 6.91 MYR | −17% |
Explore undervalued stocks
More undervalued Real Estate stocks →
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
Discover tools
Frequently asked questions
Is Daiwa House REIT Investment Corporation (DAWUF) overvalued or undervalued?
What is the fair value of DAWUF?
What is the quality score of DAWUF?
What is the price target for Daiwa House REIT Investment Corporation (DAWUF)?
What is the Daiwa House REIT Investment Corporation stock forecast for 2026?
What is the revenue of Daiwa House REIT Investment Corporation (DAWUF)?
Does Daiwa House REIT Investment Corporation pay a dividend?
What growth is priced into Daiwa House REIT Investment Corporation (DAWUF)?
What discount rate (WACC) does the fair value of DAWUF use?
What is a reverse DCF?
How much growth has Daiwa House REIT Investment Corporation (DAWUF) delivered so far?
How fast is the sector of Daiwa House REIT Investment Corporation (DAWUF) growing?
What is the free cash flow yield of Daiwa House REIT Investment Corporation (DAWUF)?
What is the intrinsic value of Daiwa House REIT Investment Corporation (DAWUF)?
Is Daiwa House REIT Investment Corporation stock overvalued or undervalued in 2026?
Is fair value the same as the market price of DAWUF?
How much is Daiwa House REIT Investment Corporation worth?
What do the bullish and bearish scenarios say about DAWUF?
What is the P/E ratio of DAWUF?
How solid is the balance sheet of Daiwa House REIT Investment Corporation (DAWUF)?
How far is DAWUF from its 52-week high?
Which stocks are comparable to Daiwa House REIT Investment Corporation?
Is Daiwa House REIT Investment Corporation stock attractive at the current price?
How is the fair value of DAWUF calculated?
Is it still worth investing in stocks now?
What is the share price of Daiwa House REIT Investment Corporation (DAWUF)?
What should I pay attention to with Daiwa House REIT Investment Corporation right now?
Key figures of Daiwa House REIT Investment Corporation
How large is the market capitalisation of Daiwa House REIT Investment Corporation (DAWUF)?
What is the P/S ratio of Daiwa House REIT Investment Corporation (DAWUF)?
What are the earnings per share of Daiwa House REIT Investment Corporation (DAWUF)?
What is the dividend yield of Daiwa House REIT Investment Corporation (DAWUF)?
What is the net margin of Daiwa House REIT Investment Corporation (DAWUF)?
What is the return on equity of Daiwa House REIT Investment Corporation (DAWUF)?
What is the EBIT return on assets of Daiwa House REIT Investment Corporation (DAWUF)?
What is the operating margin of Daiwa House REIT Investment Corporation (DAWUF)?
How much net debt does Daiwa House REIT Investment Corporation (DAWUF) carry?
Watch Daiwa House REIT Investment Corporation in the live analysis
One click puts Daiwa House REIT Investment Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Watch for free →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.