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.
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.
Leo Palace21LEOPF 71 Intrinsic Value: Projected FCF is $0.33 as of Aug. 29, 2026. GuruFocus rates LEOPF with a GF Score™ of 71/100 and a GF Value™ of $3.60. The stock has 1 warning sign investors should review. Among 1,270 Real Estate companies, Leo Palace21 ranks worse than 96.85% on this metric.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2026-08-29), Leo Palace21's Intrinsic Value: Projected FCF is $0.33. The stock price of Leo Palace21 is $4.18. Therefore, Leo Palace21's Price-to-Intrinsic-Value-Projected-FCF of today is 12.7.
The historical rank and industry rank for Leo Palace21's Intrinsic Value: Projected FCF or its related term are showing as below:
LEOPF'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.42 Med: 1.07 Max: 12.94
Current: 12.67
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Leo Palace21 was 12.94. The lowest was 0.42. And the median was 1.07.
LEOPF's Price-to-Projected-FCF is ranked worse than 96.85% of 1270
companies
in the Real Estate industry
Industry Median: 0.63
vs LEOPF: 12.67
Leo Palace21 (OTCPK:LEOPF) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Leo Palace21's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
4.18
/
-0.73804990622846
=
* 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.
Leo Palace21 Intrinsic Value: Projected FCF Related Terms
Leo Palace21 Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Leo Palace21's Intrinsic Value: Projected FCF 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.
LEOPF vs CBRE, BEKE, JLL: Intrinsic Value: Projected FCF Comparison
For the Real Estate Services subindustry, Leo Palace21's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF 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.
Leo Palace21 Price-to-Projected-FCF vs Real Estate Industry
For the Real Estate industry and Real Estate sector, Leo Palace21's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Leo Palace21's Price-to-Projected-FCF falls into.
Leo Palace21 Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* 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.
What does a Intrinsic Value: Projected FCF of $0.33 mean?
Leo Palace21 (LEOPF) has a Intrinsic Value: Projected FCF of $0.33 as of Aug. 29, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Leo Palace21 and its competitors. According to the industry distribution chart, Leo Palace21 ranks #1230 out of 1270 companies in the Real Estate industry, placing it in the top 96.9%.
Is Leo Palace21's Intrinsic Value: Projected FCF too high?
Leo Palace21's current Intrinsic Value: Projected FCF is $0.33. The Real Estate industry median Intrinsic Value: Projected FCF is 0.63. Leo Palace21's value of $0.33 is 47.6% below this industry median. Based on the distribution chart, Leo Palace21 ranks #1230 out of 1270 companies in the Real Estate industry, which is in the bottom quartile relative to peers. Overall, Leo Palace21 has a GF Score™ of 71/100, reflecting its overall financial health beyond just this single metric.
How does Leo Palace21's Intrinsic Value: Projected FCF compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Leo Palace21 ranks #1230 out of 1270 companies for Intrinsic Value: Projected FCF. This places Leo Palace21 in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.63. Leo Palace21's value of $0.33 is 47.6% below this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Real Estate company?
The median Intrinsic Value: Projected FCF among Real Estate companies is 0.63, based on 1,270 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Leo Palace21's current Intrinsic Value: Projected FCF of $0.33 is 47.6% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Leo Palace21 and its competitors. For the Real Estate industry, the median Intrinsic Value: Projected FCF is 0.63 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Leo Palace21's current Intrinsic Value: Projected FCF is $0.33. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Leo Palace21 stock overvalued right now?
Leo Palace21 (LEOPF) has a current Intrinsic Value: Projected FCF of $0.33. The stock's GF Value™ is $3.60, compared to a current price of $4.18 — trading 16.1% above its estimated fair value. The current Intrinsic Value: Projected FCF is $0.33 and 47.6% below the Real Estate industry median of 0.63. Leo Palace21's overall GF Score™ is 71/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Leo Palace21 (LEOPF), the current Intrinsic Value: Projected FCF is $0.33 as of Aug. 29, 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 Leo Palace21 (LEOPF) Overvalued in 2026?
Based on GuruFocus' analysis, Leo Palace21 stock appears to be overvalued.
The current stock price of $4.18 is trading 16.1% above its estimated GF Value™ of $3.60.
Key valuation signals for LEOPF:
Intrinsic Value: Projected FCF: $0.33
GF Value™: $3.60 vs. price of $4.18 (16.1% above fair value)
Industry Position: 47.6% below the Real Estate median (#1230 of 1270)
No single metric tells the full story. See the LEOPF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Leo Palace21 Corp has two core businesses: Construction, which builds apartment buildings, and Leasing, which rents and manages units in the apartments that the company builds. Upon completion, Leo Palace21 typically sells buildings to investors and then pays them a fixed rental amount for all the units in the building, whether occupied or not. LeoPalace21 then rents, manages, and maintains the units and keeps all rent from tenants as its own revenue. The company also has an Elderly Care business, which runs nursing facilities, and a Hotel & Resort business. The vast majority of LeoPalace21's revenue comes from the Leasing segment, and more than 90% of the company's revenue is generated in Japan.
71GF Score
Get the complete analysis for LEOPF
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
LEOPF has been successfully added to your 
