FOR
Forestar Group Inc
Price:  
28.34 
USD
Volume:  
52,487.00
United States | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FOR Intrinsic Value

156.90 %
Upside

As of 2024-12-09, the Intrinsic Value of Forestar Group Inc (FOR) is 72.81 USD. This FOR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.34 USD, the upside of Forestar Group Inc is 156.90%.

The range of the Intrinsic Value is 56.29 - 102.91 USD

28.34 USD
Stock Price
72.81 USD
Intrinsic Value
Intrinsic Value Details

FOR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 56.29 - 102.91 72.81 156.9%
DCF (Growth 10y) 71.72 - 129.88 92.39 226.0%
DCF (EBITDA 5y) 49.02 - 70.08 56.75 100.2%
DCF (EBITDA 10y) 65.23 - 95.70 76.83 171.1%
Fair Value 100.44 - 100.44 100.44 254.43%
P/E 28.08 - 62.28 40.46 42.8%
EV/EBITDA 32.49 - 63.74 43.19 52.4%
EPV 38.80 - 60.01 49.40 74.3%
DDM - Stable 27.29 - 68.23 47.76 68.5%
DDM - Multi 36.12 - 76.17 49.64 75.2%

FOR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,435.42
Beta 1.25
Outstanding shares (mil) 50.65
Enterprise Value (mil) 1,660.62
Market risk premium 4.60%
Cost of Equity 8.30%
Cost of Debt 5.00%
WACC 6.81%