As of 2024-12-12, 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 28.44 USD, the upside of Forestar Group Inc is
156.00%.
The range of the Intrinsic Value is 56.29 - 102.91 USD
72.81 USD
Intrinsic Value
FOR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
56.29 - 102.91 |
72.81 |
156.0% |
| DCF (Growth 10y) |
71.72 - 129.88 |
92.39 |
224.9% |
| DCF (EBITDA 5y) |
49.02 - 69.98 |
56.99 |
100.4% |
| DCF (EBITDA 10y) |
65.23 - 95.59 |
77.07 |
171.0% |
| Fair Value |
100.44 - 100.44 |
100.44 |
253.18% |
| P/E |
28.26 - 60.59 |
39.56 |
39.1% |
| EV/EBITDA |
32.49 - 63.31 |
43.45 |
52.8% |
| EPV |
38.80 - 60.01 |
49.40 |
73.7% |
| DDM - Stable |
27.29 - 68.23 |
47.76 |
67.9% |
| DDM - Multi |
36.12 - 76.17 |
49.64 |
74.5% |
FOR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,440.49 |
| Beta |
1.25 |
| Outstanding shares (mil) |
50.65 |
| Enterprise Value (mil) |
1,665.69 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.30% |
| Cost of Debt |
5.00% |
| WACC |
6.81% |