MTH
Meritage Homes Corp
Price:  
191.07 
USD
Volume:  
153,168.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Meritage Intrinsic Value

19.20 %
Upside

As of 2024-12-04, the Intrinsic Value of Meritage Homes Corp (MTH) is 227.75 USD. This Meritage valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 191.07 USD, the upside of Meritage Homes Corp is 19.20%.

The range of the Intrinsic Value is 178.20 - 318.40 USD

191.07 USD
Stock Price
227.75 USD
Intrinsic Value
Intrinsic Value Details

Meritage Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 178.20 - 318.40 227.75 19.2%
DCF (Growth 10y) 194.89 - 324.77 241.32 26.3%
DCF (EBITDA 5y) 201.68 - 242.76 216.27 13.2%
DCF (EBITDA 10y) 212.27 - 266.78 233.85 22.4%
Fair Value 561.35 - 561.35 561.35 193.79%
P/E 185.69 - 202.98 195.20 2.2%
EV/EBITDA 200.90 - 238.12 214.38 12.2%
EPV 197.37 - 258.80 228.09 19.4%
DDM - Stable 146.61 - 340.15 243.38 27.4%
DDM - Multi 161.78 - 290.33 207.63 8.7%

Meritage Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,912.91
Beta 1.38
Outstanding shares (mil) 36.18
Enterprise Value (mil) 7,395.61
Market risk premium 4.60%
Cost of Equity 10.33%
Cost of Debt 5.00%
WACC 9.51%