Heiwa (FRA:HWC) Enterprise Value: €3,959 Mil (As of Jul. 03, 2026) ***


FRA:HWC Heiwa Corp FRA:HWC
66 GF Score
Price €10.60
GF Value €21.06
! 6 Warning Signs
View Full Analysis

What is Heiwa Enterprise Value?

Heiwa FRA:HWC +0.95% 66 Enterprise Value is €3,959 Mil as of Jul. 03, 2026. GuruFocus rates FRA:HWC with a GF Score™ of 66/100 and a GF Value™ of €21.06. The stock has 6 warning signs investors should review.

Think of Enterprise Value as the theoretical takeover price. It is more comprehensive than market capitalization (Market Cap), which only includes common equity. Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

EV-to-EBIT is calculated as Enterprise Value divided by its EBIT. As of today, Heiwa's Enterprise Value is €3,959 Mil. Heiwa's EBIT for the trailing twelve months (TTM) ended in Mar. 2026 was €249 Mil. Therefore, Heiwa's EV-to-EBIT ratio for today is 15.91.

EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA. As of today, Heiwa's Enterprise Value is €3,959 Mil. Heiwa's EBITDA for the trailing twelve months (TTM) ended in Mar. 2026 was €424 Mil. Therefore, Heiwa's EV-to-EBITDA ratio for today is 9.35.

EV-to-Revenue is calculated as Enterprise Value divided by its Revenue. As of today, Heiwa's Enterprise Value is €3,959 Mil. Heiwa's Revenue for the trailing twelve months (TTM) ended in Mar. 2026 was €1,467 Mil. Therefore, Heiwa's EV-to-Revenue ratio for today is 2.70.

EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations. As of today, Heiwa's Enterprise Value is €3,959 Mil. Heiwa's Cash Flow from Operations for the trailing twelve months (TTM) ended in Mar. 2026 was €231 Mil. Therefore, Heiwa's EV-to-OCF ratio for today is 17.13.

EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow. As of today, Heiwa's Enterprise Value is €3,959 Mil. Heiwa's Free Cash Flow for the trailing twelve months (TTM) ended in Mar. 2026 was €52 Mil. Therefore, Heiwa's EV-to-FCF ratio for today is 75.63.

*** Please note that the current Enterprise Value is calculated using the current market capitalization and the most recently available financial data. If key financial fields—Long-Term Debt & Capital Lease Obligation and Short-Term Debt & Capital Lease Obligation—are recorded as null in the latest reporting period, our data vendor will default to using data from the prior period with valid entries.


Heiwa  (FRA:HWC) Enterprise Value Explanation

When an investor buy a company, the investor needs to pay not only the common shares, he/she also needs to pay the shareholders of Preferred Stocks. He also assumes the debt of the company, and receives the cash on the company's balance sheet.

If a company has more cash than debt, the investor actually pays less than the Market Cap because he immediately owns the cash once the transaction goes through.

The market value of Preferred Stock needs to be added to the market value of common stocks in the calculation of Enterprise Value.

For the companies with the same Market Cap, the smaller the Enterprise Value is, the cheaper the company is.

Enterprise Value can be negative when the company's net cash is more than its Market Cap. In this case the investor is basically getting the company for free and get paid for that.

1. EV-to-EBIT is calculated as Enterprise Value divided by its EBIT.

Heiwa's EV-to-EBIT for today is

EV-to-EBIT=Enterprise Value (Today)/EBIT (TTM)
=3958.680/248.86
=15.91

Heiwa's current Enterprise Value is €3,959 Mil.
Heiwa's EBIT for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was €249 Mil.

2. EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA.

Heiwa's EV-to-EBITDA for today is:

EV-to-EBITDA=Enterprise Value (Today)/EBITDA(TTM)
=3958.680/423.536
=9.35

Heiwa's current Enterprise Value is €3,959 Mil.
Heiwa's EBITDA for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was €424 Mil.

3. EV-to-Revenue is calculated as Enterprise Value divided by its Revenue.

Heiwa's EV-to-Revenue for today is:

EV-to-Revenue=Enterprise Value (Today)/Revenue (TTM)
=3958.680/1466.586
=2.70

Heiwa's current Enterprise Value is €3,959 Mil.
Heiwa's Revenue for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was €1,467 Mil.

4. EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations.

Heiwa's EV-to-OCF for today is:

EV-to-OCF=Enterprise Value (Today)/Cash Flow from Operations (TTM)
=3958.680/231.157
=17.13

Heiwa's current Enterprise Value is €3,959 Mil.
Heiwa's Cash Flow from Operations for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was €231 Mil.

5. EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow.

Heiwa's EV-to-FCF for today is:

EV-to-FCF=Enterprise Value (Today)/Free Cash Flow (TTM)
=3958.680/52.345
=75.63

Heiwa's current Enterprise Value is €3,959 Mil.
Heiwa's Free Cash Flow for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was €52 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Heiwa Enterprise Value Related Terms


Heiwa Enterprise Value Historical Data

* Premium members only.

The historical data trend for Heiwa's Enterprise Value can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Heiwa Enterprise Value Chart

Heiwa Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Enterprise Value
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1,631.36 2,018.62 1,452.34 4,748.89 3,888.82

Heiwa Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Enterprise Value Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 4,748.89 4,468.52 4,310.21 4,004.39 3,888.82

FRA:HWC vs AS, HAS, LTH: Enterprise Value Comparison

For the Leisure subindustry, Heiwa's Enterprise Value, along with its competitors' market caps and Enterprise Value data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Heiwa Enterprise Value vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Heiwa's Enterprise Value distribution charts can be found below:

* The bar in red indicates where Heiwa's Enterprise Value falls into.


FRA:HWC
66GF Score
Heiwa Corp FRA:HWC
Enterprise Value is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Heiwa Enterprise Value Calculation

Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

Heiwa's Enterprise Value for the fiscal year that ended in Mar. 2026 is calculated as

Heiwa's Enterprise Value for the quarter that ended in Mar. 2026 is calculated as

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about Enterprise Value →
What does a Enterprise Value of €3,959 Mil mean?
Heiwa (FRA:HWC) has a Enterprise Value of €3,959 Mil as of Jul. 03, 2026. Enterprise value equals the sum of market cap, debt and preferred shares less cash and equivalents. View historical data on Heiwa and its competitors.
Is Heiwa's Enterprise Value too high?
Heiwa's current Enterprise Value is €3,959 Mil. Overall, Heiwa has a GF Score™ of 66/100, reflecting its overall financial health beyond just this single metric.
How does Heiwa's Enterprise Value compare to AS and HAS?
Heiwa's Enterprise Value of €3,959 Mil can be compared against companies in the Travel & Leisure industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Enterprise Value for a Travel & Leisure company?
A good Enterprise Value depends on the Travel & Leisure industry context. However, Enterprise Value should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Enterprise Value mean?
A high Enterprise Value can signal that a stock is expensive relative to its fundamentals. Enterprise value equals the sum of market cap, debt and preferred shares less cash and equivalents. View historical data on Heiwa and its competitors. Heiwa's current Enterprise Value is €3,959 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Heiwa stock overvalued right now?
Heiwa (FRA:HWC) has a current Enterprise Value of €3,959 Mil. The stock's GF Value™ is €21.06, compared to a current price of €10.60 — trading 49.7% below its estimated fair value. The current Enterprise Value is €3,959 Mil. Heiwa's overall GF Score™ is 66/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Enterprise Value calculated?
Enterprise Value is calculated from a company's financial statements. For Heiwa (FRA:HWC), the current Enterprise Value is €3,959 Mil as of Jul. 03, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Heiwa (FRA:HWC) Overvalued in 2026?

Based on GuruFocus' analysis, Heiwa stock appears to be undervalued. The current stock price of €10.60 is trading 49.7% below its estimated GF Value™ of €21.06.

Key valuation signals for FRA:HWC:

  • Enterprise Value: €3,959 Mil
  • GF Value™: €21.06 vs. price of €10.60 (49.7% below fair value)
  • GF Score™: 66/100 with 6 warning signs

No single metric tells the full story. See the FRA:HWC stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Heiwa Business Description

Other Exchanges 6412:Japan
Address 1 Chome-16-1 Higashiueno, Taito-ku, Tokyo, JPN, 110-0015
Heiwa Corp is a gambling company involved in the manufacturing and sales of pachinko and pachislot machines. The company operates in two business segments: game machines and golf. The game machine business develops pachinko machines, a gambling device with pinball-like characteristics, which are sold to pachinko parlors throughout Japan. Pachinko parlors allow users to purchase small steel balls, which are utilized in pachinko machines under the objective of winning more balls, which can then be exchanged for prizes. Pachislot machines, which are a similar gambling device with characteristics of pachinko and slot machines, are developed in a similar manner. The company's golf segment operates a number of golf courses. Heiwa generates the vast majority of its revenue in Japan.
66GF Score

Get the complete analysis for FRA:HWC

Enterprise Value is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€10.60
Price
€21.06
GF Value