As of 2024-12-14, the Intrinsic Value of Century Communities Inc (CCS) is
127.39 USD. This CCS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 82.74 USD, the upside of Century Communities Inc is
54.00%.
The range of the Intrinsic Value is 81.57 - 227.75 USD
127.39 USD
Intrinsic Value
CCS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
81.57 - 227.75 |
127.39 |
54.0% |
| DCF (Growth 10y) |
150.43 - 365.83 |
218.34 |
163.9% |
| DCF (EBITDA 5y) |
109.85 - 184.92 |
146.15 |
76.6% |
| DCF (EBITDA 10y) |
177.90 - 298.72 |
233.77 |
182.5% |
| Fair Value |
257.18 - 257.18 |
257.18 |
210.82% |
| P/E |
78.39 - 97.81 |
87.10 |
5.3% |
| EV/EBITDA |
42.44 - 83.27 |
64.35 |
-22.2% |
| EPV |
97.59 - 145.31 |
121.45 |
46.8% |
| DDM - Stable |
63.12 - 162.91 |
113.01 |
36.6% |
| DDM - Multi |
134.05 - 272.03 |
179.92 |
117.5% |
CCS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,593.07 |
| Beta |
1.30 |
| Outstanding shares (mil) |
31.34 |
| Enterprise Value (mil) |
4,224.07 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.55% |
| Cost of Debt |
5.00% |
| WACC |
8.98% |