Is DHI undervalued or overvalued?
As of 2025-03-17, the Intrinsic Value of D.R. Horton Inc (DHI) is 238.87 USD. This DHI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 126.78 USD, the upside of D.R. Horton Inc is 88.40%. This means that DHI is undervalued by 88.40%.
The range of the Intrinsic Value is 187.49 - 335.55 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 187.49 - 335.55 | 238.87 | 88.4% |
| DCF (Growth 10y) | 237.97 - 412.88 | 299.26 | 136.0% |
| DCF (EBITDA 5y) | 181.25 - 209.25 | 195.53 | 54.2% |
| DCF (EBITDA 10y) | 231.33 - 285.75 | 257.45 | 103.1% |
| Fair Value | 369.23 - 369.23 | 369.23 | 191.23% |
| P/E | 100.43 - 117.81 | 105.86 | -16.5% |
| EV/EBITDA | 107.92 - 127.62 | 116.77 | -7.9% |
| EPV | 135.61 - 182.90 | 159.26 | 25.6% |
| DDM - Stable | 91.72 - 219.34 | 155.53 | 22.7% |
| DDM - Multi | 151.83 - 287.49 | 199.24 | 57.2% |
| Market Cap (mil) | 39,950.91 |
| Beta | 0.81 |
| Outstanding shares (mil) | 315.12 |
| Enterprise Value (mil) | 41,998.51 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.67% |
| Cost of Debt | 5.00% |
| WACC | 9.79% |