EN DE

Lead Real Estate Co., Ltd American Depositary Shares (LRE) Fair Value & Analysis

Real Estate · US · Market cap $17.9M · ISIN US52168R1095

What is Lead Real Estate Co., Ltd American Depositary Shares really worth?

LR Lead Real Estate Co., Ltd American Depositary Shares logo Lead Real Estate Co., Ltd American Depositary Shares LRE · US
Price$1.30
Fair Value$3.48
Upside+167.7%
Quality43/100

Below-average quality, trading 63% below our fair value of $3.48.

Watch Lead Real Estate Co., Ltd American Depositary Shares for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Moderate debt · generates free cash flow
Ranks above peers (8/11)

Risks

!Mixed Growth (revenue 5y +15.9 %/yr)
!Thin margins · 4.5% net margin
!Moderate moat 47/100
!Evidence only medium, so the estimate is less certain

For context

·5.23% dividend yield
Evidence: Medium Range $1.86 – $5.59

Fair value as of: Aug 13, 2026

From 14 valuation models · updated 22 days ago

Fair value updated Aug 13, 2026, revised from $3.58 to $3.48 (−2.8%) since Jul 27, 2026. Share price +1.6% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

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 ($1.86). The market is more pessimistic than our downside scenario.
  • The model range is unusually wide ($1.86 to $5.59). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.

Price vs Fair Value (3 years)

$8.08 $1.03 Fair Value $3.48 Sep 2023 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

35‑month range $1.03 – $8.08 · fair‑value band $1.86 – $5.59 · the $1.30 price screens below the $3.48 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Lead Real Estate Co., Ltd American Depositary Shares (LRE) currently trades at $1.30, while our model-based Fair Value estimate is $3.48, implying the stock looks roughly 62.6% undervalued today. The Quality Score stands at 43/100 (below-average quality), in the Real Estate sector. How firm this estimate is: it rests on 25 models at a data quality of 95/100, which puts the evidence level at medium.

Over the trailing twelve months, Lead Real Estate Co., Ltd American Depositary Shares 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 Aug 13, 2026

Our scenario range runs from $1.86 (bear case) to $5.59 (bull case); at $1.30, 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 56% below its 52-week high and 30% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at −19% fair-value upside, at 168%, LRE screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 12 months have passed since. In that time the company retained roughly $0.3900 per share, which is 11.2 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF $338.38 $554.08 $835.69 79
Growth DCF $336.10 $533.12 $777.07 78
5Y EBITDA Exit $788.93 $1,488 $2,327 73
All 14 models by family
DCF Models
FCF DCF $338.38 $554.08 $835.69 79
5Y Revenue Exit $579.38 $1,085 $1,746 71
5Y EBITDA Exit $788.93 $1,488 $2,327 73
10Y Revenue Exit $442.53 $835.10 $1,389 65
10Y EBITDA Exit $580.17 $1,078 $1,777 66
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 66
EV/EBITDA $1,286 $1,762 $2,238 67
EV/Revenue $805.95 $1,212 $1,619 53
Asset-Based
NCAV (Graham) $184.44 $247.15 $368.88 54
Growth DCF
Growth DCF $336.10 $533.12 $777.07 78
Rev-Margin DCF $579.38 $1,076 $1,667 71
Economic Profit
Residual Income $341.56 $415.13 $837.43 66

Widest divergence: Multiples ($1,212) versus Asset-Based ($247.15). Highest evidence: FCF DCF (79).

Notify me when LRE reaches fair value

Put LRE on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 3.3
P/S ratio 0.15 P/E × margin
EPS (TTM) $0.3900 price ÷ EPS = P/E 3.3
Dividend yield 5.2% payout 17.4%
Net margin 4.5% FY2025
Return on equity 18.3% TTM
More key figures
Profitability
Return on assets (EBIT) 6.0% avg 5y
Operating margin 15.0% TTM
Growth
Revenue (TTM) $18.8B TTM
Revenue growth (YoY) +12.2% 3y avg +3.1%
EPS growth (YoY) +150%
Balance sheet & cash flow
Free cash flow $763M FY2025
Net debt $10.3B FY2025 · ≈ 13.6 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 43/100

Of which business quality 45 · Market factors (momentum, volatility) 25

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 36
Price trend over the last 3–12 months (market factor)
52W Momentum 20
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

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., Ltd American Depositary Shares 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. revenue 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. revenue 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%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+39.4% (34.2 + 5.2)
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
𝕏 Post WhatsApp LinkedIn Reddit
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., Ltd American Depositary Shares Fair Value". https://www.fairvalue-calculator.com/stock/LRE

Peer Group

Real Estate - Development · 567 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 +168% · 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% · Above median
Debt / equity 0.91× · Higher than 75% of peers

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

P/E (TTM) 3.3× · Cheaper than 75% of peers
P/FCF 0.0× · Cheaper than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 45
FUTURE61 · sector 0
PAST73 · sector 11
HEALTH54 · sector 85
DIVIDEND100 · sector 53

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

Similar stocks

10 more Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Sun Hung Kai Properties Limited 80016 HK$109.70 HK$88.93 −19%
China Resources Land Limited 1109 HK$35.24 HK$72.16 +105%
Vinhomes Joint Stock Company VHM 71,700 VND 109,431 VND +53%
CK Asset Holdings 1113 HK$47.34 HK$68.85 +45%
Hongkong Land Holdings H78 $8.20 $1.52 −81%
DLF Limited DLF ₹667.10 ₹170.24 −74%
China Overseas Land & Investment Limited 0688 HK$13.76 HK$22.92 +67%
Macrotech Developers Limited LODHA ₹1,244 ₹583.42 −53%
Sino Land Company 0083 HK$10.33 HK$6.99 −32%
PT Pantai Indah Kapuk Dua Tbk, PANI 5,925 IDR 1,325 IDR −78%

Compare Lead Real Estate Co., Ltd American Depositary Shares 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Lead Real Estate Co., Ltd American Depositary Shares (LRE) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $3.48 versus a price of $1.30, about +168% upside (undervalued).
What is the fair value of LRE?
Our model-based fair value for Lead Real Estate Co., Ltd American Depositary Shares is $3.48 (as of Aug 13, 2026), built from audited fundamentals. The current price: $1.30.
What is the quality score of LRE?
Lead Real Estate Co., Ltd American Depositary Shares 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., Ltd American Depositary Shares (LRE)?
Lead Real Estate Co., Ltd American Depositary Shares reported trailing-twelve-month revenue of about $18.8B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of LRE?
The net profit margin of Lead Real Estate Co., Ltd American Depositary Shares 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., Ltd American Depositary Shares pay a dividend?
Lead Real Estate Co., Ltd American Depositary Shares currently shows a dividend yield of about 5.23% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Lead Real Estate Co., Ltd American Depositary Shares in the live analysis

One click puts Lead Real Estate Co., Ltd American Depositary Shares 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.