GRBK
Green Brick Partners Inc
Price:  
56.93 
USD
Volume:  
516,922.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GRBK Intrinsic Value

%
Upside

As of 2024-06-21, the Intrinsic Value of Green Brick Partners Inc (GRBK) is 71.38 USD. This GRBK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.93 USD, the upside of Green Brick Partners Inc is %.

The range of the Intrinsic Value is 61.06 - 86.16 USD

56.93 USD
Stock Price
71.38 USD
Intrinsic Value
Intrinsic Value Details

GRBK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 61.06 - 86.16 71.38 25.4%
DCF (Growth 10y) 107.31 - 155.54 127.14 123.3%
DCF (EBITDA 5y) 82.56 - 109.71 90.07 58.2%
DCF (EBITDA 10y) 112.01 - 152.57 125.39 120.3%
Fair Value 169.05 - 169.05 169.05 196.95%
P/E 54.67 - 67.76 58.61 3.0%
EV/EBITDA 50.59 - 67.09 54.05 -5.1%
EPV 42.49 - 54.52 48.51 -14.8%
DDM - Stable 37.43 - 69.15 53.29 -6.4%
DDM - Multi 71.44 - 106.92 85.96 51.0%

GRBK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,557.86
Beta 2.21
Outstanding shares (mil) 44.93
Enterprise Value (mil) 2,721.57
Market risk premium 4.60%
Cost of Equity 11.72%
Cost of Debt 5.00%
WACC 10.72%