As of 2025-07-13, the Intrinsic Value of Meritage Homes Corp (MTH) is 101.75 USD. This Meritage valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.77 USD, the upside of Meritage Homes Corp is 37.90%.
The range of the Intrinsic Value is 82.45 - 133.11 USD
Based on its market price of 73.77 USD and our intrinsic valuation, Meritage Homes Corp (MTH) is undervalued by 37.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.45 - 133.11 | 101.75 | 37.9% |
| DCF (Growth 10y) | 101.00 - 162.81 | 124.60 | 68.9% |
| DCF (EBITDA 5y) | 97.45 - 114.21 | 104.73 | 42.0% |
| DCF (EBITDA 10y) | 117.27 - 148.27 | 130.95 | 77.5% |
| Fair Value | 251.63 - 251.63 | 251.63 | 241.10% |
| P/E | 68.04 - 76.39 | 71.79 | -2.7% |
| EV/EBITDA | 70.52 - 87.69 | 79.19 | 7.3% |
| EPV | 109.52 - 156.29 | 132.91 | 80.2% |
| DDM - Stable | 65.54 - 139.91 | 102.73 | 39.3% |
| DDM - Multi | 92.31 - 158.64 | 117.17 | 58.8% |
| Market Cap (mil) | 5,298.90 |
| Beta | 0.65 |
| Outstanding shares (mil) | 71.83 |
| Enterprise Value (mil) | 6,122.52 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.11% |
| Cost of Debt | 5.00% |
| WACC | 8.06% |