As of 2024-12-15, the Intrinsic Value of At Home Group Inc (HOME) is
61.04 USD. This HOME valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 36.99 USD, the upside of At Home Group Inc is
65.00%.
The range of the Intrinsic Value is 33.65 - 190.90 USD
61.04 USD
Intrinsic Value
HOME Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(4.84) - (1.53) |
(4.27) |
-111.5% |
| DCF (Growth 10y) |
33.65 - 190.90 |
61.04 |
65.0% |
| DCF (EBITDA 5y) |
27.33 - 44.34 |
34.66 |
-6.3% |
| DCF (EBITDA 10y) |
49.36 - 83.70 |
63.85 |
72.6% |
| Fair Value |
21.28 - 21.28 |
21.28 |
-42.47% |
| P/E |
39.88 - 59.52 |
49.20 |
33.0% |
| EV/EBITDA |
26.39 - 49.25 |
34.59 |
-6.5% |
| EPV |
(8.92) - (11.55) |
(10.24) |
-127.7% |
| DDM - Stable |
44.86 - 232.13 |
138.50 |
274.4% |
| DDM - Multi |
19.96 - 82.19 |
32.35 |
-12.6% |
HOME Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,425.54 |
| Beta |
2.52 |
| Outstanding shares (mil) |
65.57 |
| Enterprise Value (mil) |
2,584.58 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.02% |
| Cost of Debt |
4.25% |
| WACC |
7.46% |