The Discounted Cash Flow (DCF) valuation of Invitation Homes Inc (INVH) is 36.80 USD. With the latest stock price at 33.18 USD, the upside of Invitation Homes Inc based on DCF is 10.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.8% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 16.93 - 155.54 | 36.80 |
| Upside | -49.0% - 368.8% | 10.9% |