What is LEAD REAL ESTATE CO., LTD (LRE)'s fair-value range?

EvidInvest reads LEAD REAL ESTATE CO., LTD (LRE)'s market price back into the assumptions behind it — the implied P/E, growth rate and cash yield — using its latest filed financials, then lets you set your own. See the full DCF, Graham number, EPV and multiple-based methods at https://evidinvest.com/valuation/LRE.

How is LEAD REAL ESTATE CO., LTD (LRE)'s fair value calculated?

LEAD REAL ESTATE CO., LTD (LRE)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples such as PE and EV/EBITDA — using data from SEC filings. P/B is optional for non-financial companies and included in the preset range for financial sectors.

What is LEAD REAL ESTATE CO., LTD (LRE)'s PE ratio versus its industry?

EvidInvest shows LEAD REAL ESTATE CO., LTD (LRE)'s current and historical PE ratio alongside its sector and industry averages, so you can see whether the stock trades at a premium or discount to peers. Full breakdown at https://evidinvest.com/valuation/LRE.

Fair value · LEAD REAL ESTATE CO., LTD (LRE) · updated 2026-10-23 · from 20-F FY2025

LEAD REAL ESTATE CO. trades at $1.10. That price implies a P/E of 2.6×, 2.9% yearly EPS growth for a decade, 3.2× EV/EBITDA and a 15.9% free-cash-flow yield.

Cboe · delayed 15 min · as of 09:56 ET

Statements filed in JPY, converted to USD at the 2025-06-30 period-end rate (144.34 JPY per USD; ECB reference rates).

Are those assumptions reasonable? Use LRE’s filed growth history and the AI chat to decide, then set your own inputs below — the range you build is yours.

What the price implies

P/E: 2.6×
EPS growth: 2.9%
EV/EBITDA: 3.2×
FCF yield: 15.9%

Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings. This price: Cboe · delayed 15 min · as of 09:56 ET.

Set your own assumptions ↓See how each method got its number Check another stock

The filing behind these numbers

LEAD REAL ESTATE CO., LTD

Revenue: JPY 18.8B
Diluted EPS: JPY 62.07
Free cash flow: JPY 791.3M; operating cash flow − capital expenditure
Diluted shares: 13.6M; weighted average

20-F FY2025 · fiscal year ended 2025-06-30 · filed 2025-10-30 · accession 0001104659-25-104370

Open this filing on sec.gov

Valuation tool: build your own LRE range

Fair Value Summary

Daily Price — LRE

$1.10 -18.5% (1Y)

Range implied by today’s price2 of 7 methods

$1.10 – $1.10

Price $1.10

Bear $1.10Base $1.10Bull $1.10

Range with preset inputs

$3.69 – $3.69

Price $1.10

Bear $3.69Base $3.69Bull $3.69

Every method that could be solved backwards opens on the assumption today’s price makes, so the top range sits on the price — that is arithmetic, not a view. Change any input and it becomes yours.

We don’t tell you what LRE is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has LRE’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

N/A

Starting free cash flow is not positive; the model has nothing to grow.

Your stage-1 FCF growth (5.0%) is above the -23.8% the price implies.

Preset inputs — revenue-driven DCF from the latest filing

Two-stage FCF model at the same filed inputs: $8.96 — move any slider below and that model takes over.

• Starting free cash flow is not positive; the model has nothing to grow.

Implied by today’s price

At $1.10 the market implies a stage-1 FCF growth of -23.8%. (two-stage FCF model solved for stage-1 growth at 6.47% WACC)

The price implies stage-1 FCF growth of -23.8%, outside the range this slider covers. Showing preset inputs.

Implied discount rate (holding growth): 18.8% · the WACC that makes the same model print the price

That is the assumption the market is making — not ours, and not a recommendation. Decide whether it is reasonable: the growth matrix shows what LRE has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth5.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%111.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth2.5%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)6.47%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $45M · PV terminal $100M · EV $144M · equity $125M

Year	Stage	FCF	Present value
1	Stage 1	$5M	$5M
2	Stage 1	$6M	$5M
3	Stage 1	$6M	$5M
4	Stage 1	$6M	$5M
5	Stage 1	$6M	$5M
6	Stage 2	$7M	$4M
7	Stage 2	$7M	$4M
8	Stage 2	$7M	$4M
9	Stage 2	$7M	$4M
10	Stage 2	$7M	$4M

Inputs from the filing

Statements filed in JPY, converted to USD at the 2025-06-30 period-end rate (144.34 JPY per USD; ECB reference rates).

Free cash flow: $5.5M; latest full year
EBIT: $10.2M; latest annual
Shares: 13.6M
Total debt: $37.9M
Cash: $18.4M
Net debt: $19.5M; debt − cash

20-F FY2025 · period ended 2025-06-30 · filed 2025-10-30 · accession 0001104659-25-104370 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for LRE

Loading history...

Download the full LRE valuation report (PDF) — free

DCF fair value, Graham number, EPV, key multiples and growth rates in one clean PDF.

LEAD REAL ESTATE CO. trades at $1.10. That price implies a P/E of 2.6×, 2.9% yearly EPS growth for a decade, 3.2× EV/EBITDA and a 15.9% free-cash-flow yield.

The filing behind these numbers

Valuation tool: build your own LRE range

Daily Price — LRE

Range implied by today’s price2 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on LRE

Compare with peers

Explore

Valuation tool: build your own LRE range

Daily Price — LRE

Range implied by today’s price2 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on LRE

Compare with peers

Explore