EN DE

Home Invest Belgium S.A (HOMI) Fair Value & Analysis

Real Estate · BE · Market cap €395M

HI Home Invest Belgium S.A HOMI · BR
Price€19.74
Fair Value€13.18
Upside-33.2%
Quality41/100
Watch Home Invest Belgium S.A for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 99.7% net margin
Moderate debt · generates free cash flow
Mixed vs. peers (7/14)
Moderate moat 61/100
Evidence: High Range €9.88 – €16.47 Share as image

Fair value as of: Aug 6, 2026

From 10 valuation models · updated 5 days ago

Share price +4.2% over the past month.

Below-average quality, and screening another 33% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (€16.47). The favourable scenario is already priced in.
  • Weak quality (41/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€24.23 €11.69 Fair Value €13.18 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 6, 2026.

How to read this chart

60‑month range €11.69 – €24.23 · fair‑value band €9.88 – €16.47 · the €19.74 price screens above the €13.18 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 6, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Home Invest Belgium S.A (HOMI) currently trades at €19.74, while our model-based Fair Value estimate is €13.18, implying the stock looks roughly 33.2% overvalued today. The Quality Score stands at 41/100 (below-average quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Home Invest Belgium S.A generated revenue of €43.6M at a net margin of 99.7%. Revenue grew 17.3% year over year. It earns a return on equity of 11.9%. Net debt stands at €454M. Fundamentals as of Aug 6, 2026

Our scenario range runs from €9.88 (bear case) to €16.47 (bull case); at €19.74, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 4% below its 52-week high and 20% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -44% fair-value upside, at -33%, HOMI screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income €22.44 €25.01 €36.45 76
Gordon GGM €7.92 €14.28 €19.66 70
DDM Multi-Stage €7.92 €12.50 €15.25 61
All 10 models by family
DCF Models
5Y EBITDA Exit €10.23 41
10Y EBITDA Exit €4.77 37
Dividend Discount
Gordon GGM €7.92 €14.28 €19.66 70
DDM Multi-Stage €7.92 €12.50 €15.25 61
Multiples
P/S Multiple €9.88 €13.18 €16.47 58
P/B Multiple €38.30 €51.07 €63.83 55
EV/EBIT €1.03 €8.83 €16.63 53
EV/EBITDA €1.92 €7.99 54
Asset-Based
NCAV (Graham) €13.04 €17.47 €26.08 50
Economic Profit
Residual Income €22.44 €25.01 €36.45 76

Widest divergence: Economic Profit (€25.01) versus Multiples (€8.83). Highest evidence: Residual Income (76).

Notify me when HOMI reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) €43.6M
Revenue growth (YoY) +17.3%
Net margin 99.7%
Return on equity 11.9%
Free cash flow €18.0M FY2025
P/E ratio 6.6
More key figures
Operating margin 55.8%
EPS (TTM) €3.00
EPS growth (YoY) -79.6%
Net debt €454M FY2025

Figures from reported company fundamentals · as of Aug 6, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 41/100

Of which business quality 44 · Market factors (momentum, volatility) 63

Profitability 40
Margins and returns on capital today
Quality Growth 22
Are margins and returns improving?
Cashflow 62
Earnings quality: real cash, not paper profit
Fin. Strength 38
Balance sheet, leverage, solvency risk
Investment 42
Disciplined investing over empire-building
Low Volatility 97
Calm price path (market factor)
Momentum 46
Price trend over the last 3–12 months (market factor)
52W Momentum 55
Distance to the 52-week high (market factor)
Net Issuance 53
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Home Invest Belgium S.A. operates as a real estate investment company in Belgium. It primarily invests in residential properties. As of December 31, 2008, the company's real estate portfolio consisted of 992 rental units with a total rentable space of approximately 111,091 square meters.

Full company description

Home Invest Belgium S.A. operates as a real estate investment company in Belgium. It primarily invests in residential properties. As of December 31, 2008, the company's real estate portfolio consisted of 992 rental units with a total rentable space of approximately 111,091 square meters. The company was formerly known as Home Invest and changed its name to Home Invest Belgium S.A. in May 1999. Home Invest Belgium S.A. was founded in 1980 and is based in Brussels, Belgium.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Home Invest Belgium S.A reported revenue of €40.3M in FY2025 versus €31.4M in FY2021, a compound +6.5%/yr. Reported net income was €59.8M in FY2025, compounding +5.2%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
€40.3M
Latest YoY
+6.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.7%
Avg. growth/yr (17Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.4%
Revenue +6.5%/yr
FY21 €31.4M
FY22 €32.6M
FY23 €36.6M
FY24 €37.9M
FY25 €40.3M
Net income +5.2%/yr
FY21 €48.9M
FY22 €57.2M
FY23 −€14.3M
FY24 €81.0M
FY25 €59.8M
Character of growth · EPS growth decomposed (2014-2025) +13.7 % p.a.
Revenue per share +5.0 pp

of which total revenue +7.7 pp · buybacks/dilution −2.7 pp

EBIT margin +3.6 pp
Tax rate +0.0 pp
Residual (interest, one-offs) +5.1 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

HOMI screens 33% overvalued. Compare with AvalonBay Communities, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Home Invest Belgium S.A Fair Value". https://www.fairvalue-calculator.com/stock/HOMI

Peer Group

REIT - Residential · 56 stocks

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.

Quality Score 43 · Bottom 25%
Fair Value upside −33% · Below median
Return on equity (TTM) 12% · Top 25%
Return on assets 2% · Above median
Net margin (TTM) 100% · Top 25%
Operating margin (TTM) 56% · Top 25%
Revenue growth 17% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.86× · Higher than median

Valuation Multiples vs REIT - Residential median · lower = cheaper

P/E (TTM) 6.6× · Cheaper than 75% of peers
P/B 0.88× · Cheaper than median
P/S (TTM) 10.47× · Pricier than 75% of peers
P/FCF 25.4× · Pricier than median
EV/EBITDA 28.8× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 87 · sector 10
PAST 48 · sector 5
HEALTH 57 · sector 61
DIVIDEND 0 · sector 73

VALUE 0: the price sits above our fair-value range.

Insider activity: 35/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more REIT - Residential stocks, each showing price versus our Fair Value estimate (as of Aug 6, 2026).

Stock Price Fair Value vs Fair Value
AvalonBay Communities, Inc AVB $190.80 $126.12 -34%
EQR EQR $67.86 $38.10 -44%
Essex Property Trust, Inc ESS $293.46 $177.90 -39%
Invitation Homes INVH $29.78 $16.82 -44%
Mid-America Apartment Communities, Inc MAA $133.88 $65.28 -51%
Sun Communities, Inc SUI $121.83 $114.79 -6%
UDR, Inc UDR $39.59 $19.76 -50%
American Homes 4 Rent (AMH or the General Partner) AMH $33.11 $21.44 -35%
Equity LifeStyle Properties, Inc ELS $66.05 $21.27 -68%
Camden Property Trust, an S&P 500 Company CPT $113.73 $41.87 -63%

Compare Home Invest Belgium S.A with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Home Invest Belgium S.A (HOMI) overvalued or undervalued?
As of Aug 6, 2026, our model estimates a fair value of €13.18 versus a price of €19.74, about −33% (overvalued).
What is the fair value of HOMI?
Our model-based fair value for Home Invest Belgium S.A is €13.18 (as of Aug 6, 2026), built from audited fundamentals. The current price is €19.74.
What is the quality score of HOMI?
Home Invest Belgium S.A has a Quality Score of 41/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Home Invest Belgium S.A (HOMI)?
Home Invest Belgium S.A reported trailing-twelve-month revenue of about €43.6M (latest available figure, as of Aug 6, 2026).
What is the net profit margin of HOMI?
The net profit margin of Home Invest Belgium S.A is about 99.7%, meaning it keeps roughly 99.7% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Home Invest Belgium S.A and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.