As of 2025-04-21, 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
Based on its market price of 36.99 USD and our intrinsic valuation, At Home Group Inc (HOME) is undervalued by 65.00%.
| 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) | 22.97 - 39.89 | 31.14 | -15.8% |
| DCF (EBITDA 10y) | 43.21 - 76.64 | 58.60 | 58.4% |
| Fair Value | 21.28 - 21.28 | 21.28 | -42.47% |
| P/E | 37.40 - 43.00 | 39.95 | 8.0% |
| EV/EBITDA | 17.29 - 44.65 | 29.89 | -19.2% |
| 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% |
| 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% |