INVH
Invitation Homes Inc
Price:  
32.38 
USD
Volume:  
2,554,966.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INVH Intrinsic Value

-14.50 %
Upside

What is the intrinsic value of INVH?

As of 2025-07-11, the Intrinsic Value of Invitation Homes Inc (INVH) is 27.69 USD. This INVH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.38 USD, the upside of Invitation Homes Inc is -14.50%.

The range of the Intrinsic Value is 11.47 - 125.03 USD

Is INVH undervalued or overvalued?

Based on its market price of 32.38 USD and our intrinsic valuation, Invitation Homes Inc (INVH) is overvalued by 14.50%.

32.38 USD
Stock Price
27.69 USD
Intrinsic Value
Intrinsic Value Details

INVH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.47 - 125.03 27.69 -14.5%
DCF (Growth 10y) 18.65 - 157.44 38.60 19.2%
DCF (EBITDA 5y) 41.66 - 57.15 48.94 51.1%
DCF (EBITDA 10y) 49.20 - 74.25 60.59 87.1%
Fair Value 19.47 - 19.47 19.47 -39.87%
P/E 16.89 - 22.60 19.55 -39.6%
EV/EBITDA 32.97 - 40.94 36.76 13.5%
EPV (0.58) - 4.57 1.99 -93.8%
DDM - Stable 8.24 - 33.60 20.92 -35.4%
DDM - Multi 12.66 - 34.93 18.03 -44.3%

INVH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 19,845.06
Beta 0.33
Outstanding shares (mil) 612.88
Enterprise Value (mil) 27,872.25
Market risk premium 4.60%
Cost of Equity 8.35%
Cost of Debt 5.50%
WACC 7.09%