As of 2024-12-15, the Intrinsic Value of D.R. Horton Inc (DHI) is
276.27 USD. This DHI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 149.87 USD, the upside of D.R. Horton Inc is
84.30%.
The range of the Intrinsic Value is 219.60 - 379.17 USD
276.27 USD
Intrinsic Value
DHI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
219.60 - 379.17 |
276.27 |
84.3% |
| DCF (Growth 10y) |
293.28 - 489.02 |
363.39 |
142.5% |
| DCF (EBITDA 5y) |
232.53 - 261.87 |
248.20 |
65.6% |
| DCF (EBITDA 10y) |
302.24 - 359.25 |
330.69 |
120.7% |
| Fair Value |
370.25 - 370.25 |
370.25 |
147.05% |
| P/E |
123.22 - 149.33 |
137.14 |
-8.5% |
| EV/EBITDA |
133.83 - 155.25 |
144.28 |
-3.7% |
| EPV |
153.05 - 193.37 |
173.21 |
15.6% |
| DDM - Stable |
107.40 - 247.79 |
177.59 |
18.5% |
| DDM - Multi |
200.60 - 362.44 |
258.55 |
72.5% |
DHI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
48,133.75 |
| Beta |
0.89 |
| Outstanding shares (mil) |
321.17 |
| Enterprise Value (mil) |
49,535.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.52% |
| Cost of Debt |
5.00% |
| WACC |
8.90% |