As of 2025-10-27, the Intrinsic Value of Invitation Homes Inc (INVH) is 34.37 USD. This INVH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.87 USD, the upside of Invitation Homes Inc is 19.10%.
The range of the Intrinsic Value is 15.06 - 159.86 USD
Based on its market price of 28.87 USD and our intrinsic valuation, Invitation Homes Inc (INVH) is undervalued by 19.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.06 - 159.86 | 34.37 | 19.1% |
| DCF (Growth 10y) | 22.56 - 193.05 | 45.42 | 57.3% |
| DCF (EBITDA 5y) | 38.64 - 48.55 | 41.69 | 44.4% |
| DCF (EBITDA 10y) | 44.40 - 60.66 | 50.23 | 74.0% |
| Fair Value | 22.23 - 22.23 | 22.23 | -23.01% |
| P/E | 16.70 - 26.57 | 21.64 | -25.0% |
| EV/EBITDA | 28.44 - 33.91 | 29.78 | 3.2% |
| EPV | 0.14 - 4.88 | 2.51 | -91.3% |
| DDM - Stable | 9.87 - 39.57 | 24.72 | -14.4% |
| DDM - Multi | 13.57 - 37.66 | 19.44 | -32.7% |
| Market Cap (mil) | 17,697.60 |
| Beta | 0.40 |
| Outstanding shares (mil) | 613.01 |
| Enterprise Value (mil) | 25,817.06 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.16% |
| Cost of Debt | 5.04% |
| WACC | 6.75% |