As of 2024-12-12, the Intrinsic Value of Invitation Homes Inc (INVH) is
36.80 USD. This INVH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.29 USD, the upside of Invitation Homes Inc is
10.50%.
The range of the Intrinsic Value is 16.93 - 155.54 USD
36.80 USD
Intrinsic Value
INVH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.93 - 155.54 |
36.80 |
10.5% |
| DCF (Growth 10y) |
26.48 - 197.48 |
51.12 |
53.6% |
| DCF (EBITDA 5y) |
53.57 - 64.38 |
58.30 |
75.1% |
| DCF (EBITDA 10y) |
61.35 - 80.43 |
69.80 |
109.7% |
| Fair Value |
17.97 - 17.97 |
17.97 |
-46.02% |
| P/E |
21.82 - 25.26 |
23.10 |
-30.6% |
| EV/EBITDA |
29.24 - 36.38 |
32.86 |
-1.3% |
| EPV |
(1.24) - 2.86 |
0.81 |
-97.6% |
| DDM - Stable |
8.46 - 32.42 |
20.44 |
-38.6% |
| DDM - Multi |
17.57 - 46.19 |
24.79 |
-25.5% |
INVH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
20,393.79 |
| Beta |
0.59 |
| Outstanding shares (mil) |
612.61 |
| Enterprise Value (mil) |
28,384.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.97% |
| Cost of Debt |
5.50% |
| WACC |
6.81% |