MTH
Meritage Homes Corp
Price:  
157.66 
USD
Volume:  
436,459.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Meritage Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Meritage Homes Corp (MTH) is 181.83 USD. This Meritage valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 157.66 USD, the upside of Meritage Homes Corp is %.

The range of the Intrinsic Value is 149.30 - 237.78 USD

157.66 USD
Stock Price
181.83 USD
Intrinsic Value
Intrinsic Value Details

Meritage Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 149.30 - 237.78 181.83 15.3%
DCF (Growth 10y) 169.72 - 257.82 202.51 28.4%
DCF (EBITDA 5y) 186.37 - 228.10 207.96 31.9%
DCF (EBITDA 10y) 205.60 - 262.40 233.34 48.0%
Fair Value 506.69 - 506.69 506.69 221.38%
P/E 158.15 - 207.54 174.26 10.5%
EV/EBITDA 168.78 - 200.64 182.25 15.6%
EPV 194.19 - 246.26 220.23 39.7%
DDM - Stable 118.99 - 258.91 188.95 19.8%
DDM - Multi 135.92 - 234.53 172.53 9.4%

Meritage Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,746.71
Beta 1.65
Outstanding shares (mil) 36.45
Enterprise Value (mil) 5,833.69
Market risk premium 4.60%
Cost of Equity 11.48%
Cost of Debt 5.00%
WACC 10.21%