As of 2025-12-13, the Intrinsic Value of D.R. Horton Inc (DHI) is 174.03 USD. This DHI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 156.45 USD, the upside of D.R. Horton Inc is 11.20%.
The range of the Intrinsic Value is 131.45 - 263.30 USD
Based on its market price of 156.45 USD and our intrinsic valuation, D.R. Horton Inc (DHI) is undervalued by 11.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 131.45 - 263.30 | 174.03 | 11.2% |
| DCF (Growth 10y) | 148.96 - 277.30 | 190.80 | 22.0% |
| DCF (EBITDA 5y) | 138.78 - 163.97 | 152.39 | -2.6% |
| DCF (EBITDA 10y) | 157.89 - 193.36 | 175.90 | 12.4% |
| Fair Value | 178.71 - 178.71 | 178.71 | 14.23% |
| P/E | 105.44 - 129.14 | 113.69 | -27.3% |
| EV/EBITDA | 107.05 - 135.59 | 118.44 | -24.3% |
| EPV | 163.77 - 211.93 | 187.85 | 20.1% |
| DDM - Stable | 110.42 - 293.23 | 201.82 | 29.0% |
| DDM - Multi | 140.36 - 287.81 | 188.50 | 20.5% |
| Market Cap (mil) | 45,692.79 |
| Beta | 0.51 |
| Outstanding shares (mil) | 292.06 |
| Enterprise Value (mil) | 48,672.89 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.77% |
| Cost of Debt | 5.00% |
| WACC | 7.32% |