As of 2024-12-13, the Intrinsic Value of Meritage Homes Corp (MTH) is
229.40 USD. This Meritage valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 177.45 USD, the upside of Meritage Homes Corp is
29.30%.
The range of the Intrinsic Value is 179.26 - 321.48 USD
229.40 USD
Intrinsic Value
Meritage Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
179.26 - 321.48 |
229.40 |
29.3% |
| DCF (Growth 10y) |
196.06 - 327.87 |
243.06 |
37.0% |
| DCF (EBITDA 5y) |
188.06 - 235.05 |
201.56 |
13.6% |
| DCF (EBITDA 10y) |
203.07 - 261.22 |
223.33 |
25.9% |
| Fair Value |
561.35 - 561.35 |
561.35 |
216.34% |
| P/E |
172.27 - 186.82 |
180.57 |
1.8% |
| EV/EBITDA |
184.80 - 227.47 |
198.48 |
11.8% |
| EPV |
198.44 - 260.42 |
229.43 |
29.3% |
| DDM - Stable |
146.67 - 341.27 |
243.97 |
37.5% |
| DDM - Multi |
161.86 - 291.37 |
207.97 |
17.2% |
Meritage Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,420.14 |
| Beta |
1.38 |
| Outstanding shares (mil) |
36.18 |
| Enterprise Value (mil) |
6,902.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.32% |
| Cost of Debt |
5.00% |
| WACC |
9.46% |