As of 2024-12-14, the Intrinsic Value of Pultegroup Inc (PHM) is
152.81 USD. This PHM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 118.42 USD, the upside of Pultegroup Inc is
29.00%.
The range of the Intrinsic Value is 120.20 - 213.17 USD
152.81 USD
Intrinsic Value
PHM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
120.20 - 213.17 |
152.81 |
29.0% |
| DCF (Growth 10y) |
133.96 - 223.18 |
165.61 |
39.8% |
| DCF (EBITDA 5y) |
127.52 - 148.33 |
136.67 |
15.4% |
| DCF (EBITDA 10y) |
143.32 - 176.15 |
157.97 |
33.4% |
| Fair Value |
309.33 - 309.33 |
309.33 |
161.21% |
| P/E |
114.04 - 120.25 |
115.94 |
-2.1% |
| EV/EBITDA |
117.73 - 134.48 |
124.94 |
5.5% |
| EPV |
108.40 - 142.56 |
125.48 |
6.0% |
| DDM - Stable |
93.48 - 218.51 |
156.00 |
31.7% |
| DDM - Multi |
109.98 - 200.16 |
141.98 |
19.9% |
PHM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
24,285.57 |
| Beta |
1.05 |
| Outstanding shares (mil) |
205.08 |
| Enterprise Value (mil) |
25,035.69 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.15% |
| Cost of Debt |
4.25% |
| WACC |
9.55% |