FOR
Forestar Group Inc
Price:  
20.41 
USD
Volume:  
182,108.00
United States | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FOR Intrinsic Value

239.70 %
Upside

What is the intrinsic value of FOR?

As of 2025-06-12, the Intrinsic Value of Forestar Group Inc (FOR) is 69.33 USD. This FOR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.41 USD, the upside of Forestar Group Inc is 239.70%.

The range of the Intrinsic Value is 53.09 - 96.98 USD

Is FOR undervalued or overvalued?

Based on its market price of 20.41 USD and our intrinsic valuation, Forestar Group Inc (FOR) is undervalued by 239.70%.

20.41 USD
Stock Price
69.33 USD
Intrinsic Value
Intrinsic Value Details

FOR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 53.09 - 96.98 69.33 239.7%
DCF (Growth 10y) 74.54 - 131.92 95.84 369.6%
DCF (EBITDA 5y) 39.17 - 54.83 45.95 125.1%
DCF (EBITDA 10y) 60.73 - 85.24 71.33 249.5%
Fair Value 82.84 - 82.84 82.84 305.89%
P/E 21.54 - 41.75 31.74 55.5%
EV/EBITDA 14.62 - 24.69 19.84 -2.8%
EPV 31.79 - 49.79 40.79 99.8%
DDM - Stable 22.04 - 51.63 36.83 80.5%
DDM - Multi 38.33 - 73.93 50.89 149.3%

FOR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,037.24
Beta 0.45
Outstanding shares (mil) 50.82
Enterprise Value (mil) 1,735.44
Market risk premium 4.60%
Cost of Equity 8.65%
Cost of Debt 5.00%
WACC 6.62%