FOR
Forestar Group Inc
Price:  
34.38 
USD
Volume:  
164,448.00
United States | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FOR Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Forestar Group Inc (FOR) is 51.81 USD. This FOR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.38 USD, the upside of Forestar Group Inc is %.

The range of the Intrinsic Value is 43.34 - 64.36 USD

34.38 USD
Stock Price
51.81 USD
Intrinsic Value
Intrinsic Value Details

FOR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 43.34 - 64.36 51.81 50.7%
DCF (Growth 10y) 54.05 - 78.47 63.93 85.9%
DCF (EBITDA 5y) 43.29 - 66.84 54.19 57.6%
DCF (EBITDA 10y) 54.15 - 81.13 66.33 92.9%
Fair Value 92.32 - 92.32 92.32 168.52%
P/E 16.58 - 32.64 23.20 -32.5%
EV/EBITDA 34.13 - 65.12 45.16 31.4%
EPV 33.04 - 42.93 37.98 10.5%
DDM - Stable 25.35 - 49.28 37.32 8.5%
DDM - Multi 29.84 - 46.74 36.55 6.3%

FOR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,715.91
Beta 1.36
Outstanding shares (mil) 49.91
Enterprise Value (mil) 1,962.31
Market risk premium 4.60%
Cost of Equity 8.97%
Cost of Debt 5.00%
WACC 7.49%