NIPOF (Japan Hotel REIT Investment) Forward Rate of Return (Yacktman) %: 16.67% (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.

NIPOF Japan Hotel REIT Investment Corp NIPOF
83 GF Score
Price $504.51
GF Value $604.31
! 5 Warning Signs
View Full Analysis

What is Japan Hotel REIT Investment Forward Rate of Return (Yacktman) %?

Japan Hotel REIT Investment NIPOF 83 Forward Rate of Return (Yacktman) % is 16.67% as of Dec. 2025. GuruFocus rates NIPOF with a GF Score™ of 83/100 and a GF Value™ of $604.31. The stock has 5 warning signs investors should review. Among 635 REITs companies, Japan Hotel REIT Investment ranks better than 72.28% on this metric.

Yacktman defines forward rate of return as the normalized free cash flow yield plus real growth plus inflation. Japan Hotel REIT Investment's forward rate of return for was 16.67%.

The historical rank and industry rank for Japan Hotel REIT Investment's Forward Rate of Return (Yacktman) % or its related term are showing as below:

NIPOF' s Forward Rate of Return (Yacktman) % Range Over the Past 10 Years
Min: -27.62   Med: -1.33   Max: 16.87
Current: 16.51

During the past 13 years, Japan Hotel REIT Investment's highest Forward Rate of Return was 16.87. The lowest was -27.62. And the median was -1.33.

NIPOF's Forward Rate of Return (Yacktman) % is ranked better than
72.28% of 635 companies
in the REITs industry
Industry Median: 7.93 vs NIPOF: 16.51

Unlike the Earnings Yield %, the Forward Rate of Return uses the normalized Free Cash Flow of the past five years, and considers growth. The forward rate of return can be thought of as the return that investors buying the stock today can expect from it in the future.


Japan Hotel REIT Investment  (OTCPK:NIPOF) Forward Rate of Return (Yacktman) % Explanation

Unlike the Earnings Yield, the Forward Rate of Return uses the normalized Free Cash Flow of the past five years, and considers growth. The forward rate of return can be thought of as the return that investors buying the stock today can expect from it in the future.

For the growth part of the Forward Rate of Return calculation, GuruFocus uses the 5-year average growth rate of EBITDA per share as the growth rate, and the growth rate is always capped at 20%. For the Free Cash Flow we use per share data averaged over five years. The reason we use five years is to make it comparable to the growth rate.


Be Aware

In the Forward Rate of Return calculation, the growth rate is added directly to today's free cash flow yield. Therefore the calculation is reliable only if the company can grow at the same rate in the future as it did in the past. Investors should pay close attention to this when researching growth stocks. A more accurate measurement for return is Return on Capital.


Japan Hotel REIT Investment Forward Rate of Return (Yacktman) % Related Terms


Japan Hotel REIT Investment Forward Rate of Return (Yacktman) % Historical Data

* Premium members only.

The historical data trend for Japan Hotel REIT Investment's Forward Rate of Return (Yacktman) % 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.

Japan Hotel REIT Investment Forward Rate of Return (Yacktman) % Chart

Japan Hotel REIT Investment Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Forward Rate of Return (Yacktman) %
Get a 7-Day Free Trial Premium Member Only Premium Member Only -27.49 -24.12 -11.85 5.20 16.67

Japan Hotel REIT Investment Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Forward Rate of Return (Yacktman) % 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 -11.85 0.00 5.20 0.00 16.67

NIPOF vs HST, RHP, APLE: Forward Rate of Return (Yacktman) % Comparison

For the REIT - Hotel & Motel subindustry, Japan Hotel REIT Investment's Forward Rate of Return (Yacktman) %, along with its competitors' market caps and Forward Rate of Return (Yacktman) % 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.


Japan Hotel REIT Investment Forward Rate of Return (Yacktman) % vs REITs Industry

For the REITs industry and Real Estate sector, Japan Hotel REIT Investment's Forward Rate of Return (Yacktman) % distribution charts can be found below:

* The bar in red indicates where Japan Hotel REIT Investment's Forward Rate of Return (Yacktman) % falls into.


NIPOF
83GF Score
Japan Hotel REIT Investment Corp NIPOF
Forward Rate of Return (Yacktman) % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Japan Hotel REIT Investment Forward Rate of Return (Yacktman) % Calculation

Forward Rate of Return is a concept that Don Yacktman uses in his investment approach. Yacktman explained the forward rate of return concept in detail in his interview with GuruFocus. Yacktman defines forward rate of return as the normalized free cash flow yield plus real growth plus inflation. He said in the interview (March 2012, when the S&P 500 was at about 1400):

If the business is stable, this calculation is fairly straightforward. For instance, on the S&P 500 we would normalize earnings. We would then calculate what percentage of those earnings are not reinvested in the underlying businesses and are therefore free. Historically, for the S&P 500, this has been just under 50% of earnings. Currently, we expect the S&P to earn about 70 on a normalized basis, a number which is far below reported earnings due to our adjusting for record high profit margins. $70 X ½ / 1400 gives you a normalized free cash flow yield of approximately 2.5%.

The historical real growth rate of the S&P 500 (companies) is about 1.5%. Assuming an inflation rate of 2.5%, the forward rate of return on an investment in the S&P 500 is about 6.5% today (2.5% free cash flow yield plus 1.5% real growth plus 2.5% inflation).

Japan Hotel REIT Investment's Forward Rate of Return of Dec. 2025 is

Forward Rate of Return=Normalized Free Cash Flow/Price+5-Year EBITDA Growth Rate
=-15.92216667/521.53+0.2
=16.95 %

* 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 Forward Rate of Return (Yacktman) % of 16.67% mean?
Japan Hotel REIT Investment (NIPOF) has a Forward Rate of Return (Yacktman) % of 16.67% as of Dec. 2025. Yacktman's forward rate of return equals the sum of normalized free-cash-flow yield plus earnings growth. View historical data on Japan Hotel REIT Investment and its competitors. According to the industry distribution chart, Japan Hotel REIT Investment ranks #176 out of 635 companies in the REITs industry, placing it in the top 27.7%.
Is Japan Hotel REIT Investment's Forward Rate of Return (Yacktman) % too high?
Japan Hotel REIT Investment's current Forward Rate of Return (Yacktman) % is 16.67%. The REITs industry median Forward Rate of Return (Yacktman) % is 7.93. Japan Hotel REIT Investment's value of 16.67% is 110.2% above this industry median. Based on the distribution chart, Japan Hotel REIT Investment ranks #176 out of 635 companies in the REITs industry, which is above the industry midpoint. Overall, Japan Hotel REIT Investment has a GF Score™ of 83/100, reflecting its overall financial health beyond just this single metric.
How does Japan Hotel REIT Investment's Forward Rate of Return (Yacktman) % compare to HST and RHP?
According to the REITs industry distribution chart, Japan Hotel REIT Investment ranks #176 out of 635 companies for Forward Rate of Return (Yacktman) %. This puts Japan Hotel REIT Investment in the upper half of its industry. The industry median Forward Rate of Return (Yacktman) % is 7.93. Japan Hotel REIT Investment's value of 16.67% is 110.2% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Forward Rate of Return (Yacktman) % for a REITs company?
The median Forward Rate of Return (Yacktman) % among REITs companies is 7.93, based on 635 companies in the industry. Companies in the top quartile (top 25%) have a Forward Rate of Return (Yacktman) % significantly above this median, while those in the bottom quartile fall well below. However, Forward Rate of Return (Yacktman) % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Japan Hotel REIT Investment's current Forward Rate of Return (Yacktman) % of 16.67% is 110.2% above 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 Forward Rate of Return (Yacktman) % mean?
A high Forward Rate of Return (Yacktman) % can signal that a stock is expensive relative to its fundamentals. Yacktman's forward rate of return equals the sum of normalized free-cash-flow yield plus earnings growth. View historical data on Japan Hotel REIT Investment and its competitors. For the REITs industry, the median Forward Rate of Return (Yacktman) % is 7.93 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Japan Hotel REIT Investment's current Forward Rate of Return (Yacktman) % is 16.67%. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Japan Hotel REIT Investment stock overvalued right now?
Japan Hotel REIT Investment (NIPOF) has a current Forward Rate of Return (Yacktman) % of 16.67%. The stock's GF Value™ is $604.31, compared to a current price of $504.51 — trading 16.5% below its estimated fair value. The current Forward Rate of Return (Yacktman) % is 16.67% and 110.2% above the REITs industry median of 7.93. Japan Hotel REIT Investment's overall GF Score™ is 83/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Forward Rate of Return (Yacktman) % calculated?
Forward Rate of Return (Yacktman) % is calculated from a company's financial statements. For Japan Hotel REIT Investment (NIPOF), the current Forward Rate of Return (Yacktman) % is 16.67% 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 Japan Hotel REIT Investment (NIPOF) Overvalued in 2026?

Based on GuruFocus' analysis, Japan Hotel REIT Investment stock appears to be undervalued. The current stock price of $504.51 is trading 16.5% below its estimated GF Value™ of $604.31.

Key valuation signals for NIPOF:

  • Forward Rate of Return (Yacktman) %: 16.67%
  • GF Value™: $604.31 vs. price of $504.51 (16.5% below fair value)
  • GF Score™: 83/100 with 5 warning signs
  • Industry Position: 110.2% above the REITs median (#176 of 635)

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


Japan Hotel REIT Investment Business Description

Industry Real EstateREITs
Other Exchanges 8985:Japan
Address 4-1-18, Ebisu, Shibuya-ku, Ebisu Neonato 4th Floor, Tokyo, JPN, 150-0013
Japan Hotel REIT Investment Corp is a real estate investment trust. It aims to achieve stable earnings and sustainable growth in the asset from mid- to long-term perspectives. The company invests in business hotels, resort hotels, and city hotels, mainly located in the metropolitan areas and other cities of Japan.
83GF Score

Get the complete analysis for NIPOF

Forward Rate of Return (Yacktman) % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$504.51
Price
$604.31
GF Value