Heriot REIT (JSE:HET) Graham Number: R32.85 (As of Dec. 2025)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

JSE:HET Heriot REIT Ltd JSE:HET
68 GF Score
Price R26.00
GF Value R24.33
Valuation Fairly Valued
! 13 Warning Signs
View Full Analysis

What is Heriot REIT Graham Number?

Heriot REIT JSE:HET 68 Graham Number is R32.85 as of Dec. 2025. GuruFocus rates JSE:HET with a GF Score™ of 68/100 and a GF Value™ of R24.33 (Fairly Valued). The stock has 13 warning signs investors should review. Among 734 REITs companies, Heriot REIT ranks worse than 64.44% on this metric.

Graham Number is a figure that measures a stock's fundamental value by taking into account the company's earnings per share and book value per share. The Graham number is the upper bound of the price range that a defensive investor should pay for the stock. According to the theory, any stock price below the Graham number is considered undervalued, and thus worth investing in.

As of today (2026-09-21), the stock price of Heriot REIT is R26.00. Heriot REIT's graham number for the quarter that ended in Dec. 2025 was R32.85. Therefore, Heriot REIT's Price to Graham Number ratio for today is 0.79.

The historical rank and industry rank for Heriot REIT's Graham Number or its related term are showing as below:

JSE:HET' s Price-to-Graham-Number Range Over the Past 10 Years
Min: 0.43   Med: 0.64   Max: 3.71
Current: 0.86

During the past 8 years, the highest Price to Graham Number ratio of Heriot REIT was 3.71. The lowest was 0.43. And the median was 0.64.

JSE:HET's Price-to-Graham-Number is ranked worse than
64.44% of 734 companies
in the REITs industry
Industry Median: 0.7 vs JSE:HET: 0.86

Graham Number is a combination of asset valuation and earnings power valuation. It is a very conservative way of valuing a stock.


Heriot REIT  (JSE:HET) Graham Number Explanation

Ben Graham actually did not publish a formula like this. But he wrote in The Intelligent Investor (1948 version) regarding to the criteria for purchases:

Current price should not be more than 15 times average earnings of the past three years.

Current price should not be more than 1.5 times the book value last reported. However, a multiplier of earnings below 15 could justify a correspondingly higher multiplier of assets. As a rule of thumb we suggest that the product of the multiplier times the ratio of price to book value should not exceed 22.5. (This figure corresponds to 15 times earnings and 1.5 times book value. It would admit an issue selling at only 9 times earnings and 2.5 times asset value, etc.)

Unlike valuation methods such as DCF or Discounted Earnings, the Graham number does not take growth into the valuation. Unlike the valuation methods based on book value alone, it takes into account the earnings power. Therefore, the Graham Number is a combination of asset valuation and earnings power valuation.

In general, the Graham number is a very conservative way of valuing a stock. It cannot be applied to companies with negative book values.

Heriot REIT's Price to Graham number Ratio for today is calculated as

Price to Graham number=Share Price (Today)/Graham number (Q: Dec. 2025 )
=26.00/32.85
=0.79

* 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.


Be Aware

Please keep these in mind:

1. Graham Number does not take growth into account. Therefore it underestimates the values of the companies that have good earnings growth. We feel that if the earnings per share grows more than 10% a year, Graham Number underestimates the value.
2. Graham Number punishes the companies that have temporarily low earnings. Therefore, an average of earnings makes more sense in the calculation of Graham Number.
3. Graham Numbers underestimates companies that are light with book.


Heriot REIT Graham Number Related Terms


Heriot REIT Graham Number Historical Data

* Premium members only.

The historical data trend for Heriot REIT's Graham Number 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.

Heriot REIT Graham Number Chart

Heriot REIT Annual Data
Trend Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Graham Number
Get a 7-Day Free Trial 15.96 22.18 37.33 25.15 29.70

Heriot REIT Semi-Annual Data
Nov17 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Graham Number 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 38.80 25.15 27.53 29.70 32.85

JSE:HET vs VICI, WPC: Graham Number Comparison

For the REIT - Diversified subindustry, Heriot REIT's Price-to-Graham-Number, along with its competitors' market caps and Price-to-Graham-Number 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.


Heriot REIT Price-to-Graham-Number vs REITs Industry

For the REITs industry and Real Estate sector, Heriot REIT's Price-to-Graham-Number distribution charts can be found below:

* The bar in red indicates where Heriot REIT's Price-to-Graham-Number falls into.


JSE:HET
68GF Score
Heriot REIT Ltd JSE:HET
Graham Number is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Heriot REIT Graham Number Calculation

Graham Number is a concept based on Ben Graham's conservative valuation of companies.

Heriot REIT's Graham Number for the fiscal year that ended in Jun. 2025 is calculated as

Graham Number
=sqrt of (22.5* Tangible Book per Share *EPS without NRI)
=sqrt of (22.5*20.778*1.8861888792008)
=29.70

Heriot REIT's Graham Number for the quarter that ended in Dec. 2025 is calculated as

Graham Number
=sqrt of (22.5*Tangible Book per Share*EPS without NRI (TTM))
=sqrt of (22.5*23.46*2.0449086856825)
=32.85

* 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 Graham Number →
What does a Graham Number of R32.85 mean?
Heriot REIT (JSE:HET) has a Graham Number of R32.85 as of Dec. 2025. The Graham Number values a company based on its per-share earnings and book value. View historical data on Heriot REIT and its competitors. According to the industry distribution chart, Heriot REIT ranks #473 out of 734 companies in the REITs industry, placing it in the top 64.4%.
Is Heriot REIT's Graham Number too high?
Heriot REIT's current Graham Number is R32.85. Based on the distribution chart, Heriot REIT ranks #473 out of 734 companies in the REITs industry, which is below the industry midpoint. Overall, Heriot REIT has a GF Score™ of 68/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Heriot REIT's Graham Number compare to VICI and WPC?
According to the REITs industry distribution chart, Heriot REIT ranks #473 out of 734 companies for Graham Number. This places Heriot REIT in the lower half of its industry. The industry median Graham Number is 0.70. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Graham Number for a REITs company?
The median Graham Number among REITs companies is 0.70, based on 734 companies in the industry. Companies in the top quartile (top 25%) have a Graham Number significantly above this median, while those in the bottom quartile fall well below. However, Graham Number 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 Graham Number mean?
A high Graham Number can signal that a stock is expensive relative to its fundamentals. The Graham Number values a company based on its per-share earnings and book value. View historical data on Heriot REIT and its competitors. For the REITs industry, the median Graham Number is 0.70 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Heriot REIT's current Graham Number is R32.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Heriot REIT stock overvalued right now?
Based on GuruFocus' analysis, Heriot REIT (JSE:HET) is currently considered Fairly Valued. The stock's GF Value™ is R24.33, compared to a current price of R26.00 — trading 6.9% above its estimated fair value. The current Graham Number is R32.85. Heriot REIT's overall GF Score™ is 68/100 with 13 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Graham Number calculated?
Graham Number is calculated from a company's financial statements. For Heriot REIT (JSE:HET), the current Graham Number is R32.85 as of Dec. 2025. 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 Heriot REIT (JSE:HET) Overvalued in 2026?

Based on GuruFocus' analysis, Heriot REIT stock appears to be overvalued. The current stock price of R26.00 is trading 6.9% above its estimated GF Value™ of R24.33. GuruFocus considers Heriot REIT to be Fairly Valued.

Key valuation signals for JSE:HET:

  • Graham Number: R32.85
  • GF Value™: R24.33 vs. price of R26.00 (6.9% above fair value)
  • GF Score™: 68/100 with 13 warning signs

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


Heriot REIT Business Description

Industry Real EstateREITs
Address 3 Melrose Boulevard, Suite 1, Ground Floor, Melrose Arch, Johannesburg, GT, ZAF, 2196
Heriot REIT Ltd is a South African real estate investment trust. The company's primary segments include retail, industrial, office, specialized, residential, and others. While the majority of the revenue is earned from the Retail segment. The primary objective of the company is to develop or acquire yield-enhancing assets within Southern Africa to create a stable and diverse portfolio for the purposes of generating capital growth and securing escalating net rental income streams. Geographically, the company operates in Gauteng, Western Cape, KwaZulu-Natal, North West, Mpumalanga, Limpopo, Free State, and Namibia.
68GF Score

Get the complete analysis for JSE:HET

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

R26.00
Price
R24.33
GF Value