EN DE

Lead Real Estate Co (LRE) Fair Value & Analysis

Real Estate · US · Market cap $17.9M

LR Lead Real Estate Co logo Lead Real Estate Co LRE · US
Price$1.33
Fair Value$3.58
Upside+169.2%
Quality43/100
Watch Lead Real Estate Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 4.5% net margin
Moderate debt · generates free cash flow
5.23% dividend yield
Ranks above peers (8/11)
Moderate moat 47/100
Evidence: High Range $1.92 – $4.88 Share as image

Fair value as of: Jul 27, 2026

From 14 valuation models · updated 14 days ago

Fair value updated Jul 27, 2026, revised from $3.10 to $3.58 (+15.5%) since Jun 26, 2026. Share price +2.7% over the past month.

Below-average quality, screening 169% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (43/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case ($1.92). The market is more pessimistic than our downside scenario.
  • A fairly wide model range ($1.92 to $4.88) leaves room in how you read the outcome.
  • 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 (3 years)

$8.08 $1.03 Fair Value $3.58 Sep 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 27, 2026.

How to read this chart

34‑month range $1.03 – $8.08 · fair‑value band $1.92 – $4.88 · the $1.33 price screens below the $3.58 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 27, 2026.

Full chart & analysis →

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

Analysis

Lead Real Estate Co (LRE) currently trades at $1.33, while our model-based Fair Value estimate is $3.58, implying the stock looks roughly 169.2% undervalued today. The Quality Score stands at 43/100 (below-average quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Lead Real Estate Co generated revenue of $18.8B at a net margin of 4.5%. Revenue grew 12.2% year over year. It earns a return on equity of 18.3%. Net debt stands at $10.3B. Fundamentals as of Jul 27, 2026

Our scenario range runs from $1.92 (bear case) to $4.88 (bull case); at $1.33, the current price sits below 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 55% below its 52-week high and 33% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 32% fair-value upside, at 169%, LRE 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
Growth DCF $336.10 $533.12 $777.07 80
Rev-Margin DCF $579.38 $1,076 $1,667 74
Residual Income $341.56 $415.13 $837.43 61
All 14 models by family
DCF Models
FCF DCF $338.38 $554.08 $835.69 38
5Y Revenue Exit $579.38 $1,085 $1,746 39
5Y EBITDA Exit $788.93 $1,488 $2,327 41
10Y Revenue Exit $442.53 $835.10 $1,389 36
10Y EBITDA Exit $580.17 $1,078 $1,777 37
Multiples
P/S Multiple $762.96 $1,017 $1,272 58
P/B Multiple $553.31 $737.75 $922.19 55
EV/EBIT $1,577 $2,151 $2,724 53
EV/EBITDA $1,286 $1,762 $2,238 54
EV/Revenue $805.95 $1,212 $1,619 43
Asset-Based
NCAV (Graham) $184.44 $247.15 $368.88 50
Growth DCF
Growth DCF $336.10 $533.12 $777.07 80
Rev-Margin DCF $579.38 $1,076 $1,667 74
Economic Profit
Residual Income $341.56 $415.13 $837.43 61

Widest divergence: Multiples ($1,212) versus Asset-Based ($247.15). Highest evidence: Growth DCF (80).

Notify me when LRE reaches fair value

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

Key figures & financial health

Revenue (TTM) $18.8B
Revenue growth (YoY) +12.2%
Net margin 4.5%
Return on equity 18.3%
Free cash flow $763M FY2025
P/E ratio 3.4
More key figures
Operating margin 15.0%
EPS (TTM) $0.3900
Dividend yield 5.2%
EPS growth (YoY) +150%
Net debt $10.3B FY2025

Figures from reported company fundamentals · as of Jul 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 43/100

Of which business quality 45 · Market factors (momentum, volatility) 20

Profitability 44
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 15
Disciplined investing over empire-building
Low Volatility 14
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 12
Distance to the 52-week high (market factor)
Net Issuance 71
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

Lead Real Estate Co., Ltd together with its subsidiaries, develops and sells luxury residential properties in Japan. The company develops single-family homes and condominiums. It also operates hotels in Tokyo and leases apartment building units to individuals in Japan and Dallas, Texas.

Full company description

Lead Real Estate Co., Ltd together with its subsidiaries, develops and sells luxury residential properties in Japan. The company develops single-family homes and condominiums. It also operates hotels in Tokyo and leases apartment building units to individuals in Japan and Dallas, Texas. In addition, the company engages in master lease business which includes fixed term building lease agreements between owners of extended-stay type hotels and the Company. Lead Real Estate Co., Ltd was founded in 2001 and is headquartered in Tokyo, Japan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Lead Real Estate Co reported revenue of $18.2B in FY2025 versus $11.3B in FY2021, a compound +12.7%/yr. Reported net income was $816M in FY2025, compounding +30.7%/yr from FY2021.

Growth Quality 84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$18.2B
Latest YoY
−4.1%
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.
+3.1%
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.
+15.9%
Revenue +12.7%/yr
FY21 $11.3B
FY22 $16.6B
FY23 $17.4B
FY24 $19.0B
FY25 $18.2B
Net income +30.7%/yr
FY21 $279M
FY22 $552M
FY23 $612M
FY24 $627M
FY25 $816M

Watch LRE: get an alert when its fair value changes →

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). "Lead Real Estate Co Fair Value". https://www.fairvalue-calculator.com/stock/LRE

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Real Estate - Development · 588 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 44 · Below median
Fair Value upside +169% · Top 25%
Return on equity (TTM) 18% · Top 25%
Return on assets 5% · Top 25%
Net margin (TTM) 4% · Below median
Operating margin (TTM) 15% · Above median
Revenue growth 12% · Above median
Dividend yield (TTM) 5.2% · Top 25%
Debt / equity 0.91× · Higher than 75% of peers

Valuation Multiples vs Real Estate - Development median · lower = cheaper

P/E (TTM) 3.4× · Cheaper than 75% of peers
P/FCF 0.0× · Cheaper 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 100 · sector 48
FUTURE 61 · sector 0
PAST 73 · sector 10
HEALTH 54 · sector 84
DIVIDEND 100 · sector 38

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 Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Jul 27, 2026).

Stock Price Fair Value vs Fair Value
DLF Limited DLF ₹657.75 ₹159.49 -76%
Lodha Developers Limited LODHA ₹1,188 ₹583.43 -51%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,125 IDR 1,330 IDR -78%
Oberoi Realty Limited OBEROIRLTY ₹1,925 ₹1,183 -39%
Godrej Properties Limited GODREJPROP ₹2,102 ₹1,044 -50%
PT Jaya Real Property, Tbk., JRPT 1,080 IDR 1,674 IDR +55%
PT Bumi Serpong Damai Tbk, BSDE 555.00 IDR 1,388 IDR +150%
PT Sentul City Tbk, BKSL 64.00 IDR 84.16 IDR +32%
PT Ciputra Development Tbk, CTRA 555.00 IDR 1,388 IDR +150%
PT Duta Pertiwi Tbk DUTI 4,100 IDR 6,239 IDR +52%

Compare Lead Real Estate Co 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 Lead Real Estate Co (LRE) overvalued or undervalued?
As of Jul 27, 2026, our model estimates a fair value of $3.58 versus a price of $1.33, about +169% (undervalued).
What is the fair value of LRE?
Our model-based fair value for Lead Real Estate Co is $3.58 (as of Jul 27, 2026), built from audited fundamentals. The current price is $1.33.
What is the quality score of LRE?
Lead Real Estate Co has a Quality Score of 43/100. 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 Lead Real Estate Co (LRE)?
Lead Real Estate Co reported trailing-twelve-month revenue of about $18.8B (latest available figure, as of Jul 27, 2026).
What is the net profit margin of LRE?
The net profit margin of Lead Real Estate Co is about 4.5%, meaning it keeps roughly 4.5% of revenue as net income. Based on the latest reported figures.
Does Lead Real Estate Co pay a dividend?
Lead Real Estate Co currently shows a dividend yield of about 5.23% relative to its recent price (as of Jul 27, 2026).

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 Lead Real Estate Co 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.