As of 2024-07-27, the Intrinsic Value of Pultegroup Inc (PHM) is
154.76 USD. This PHM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 129.99 USD, the upside of Pultegroup Inc is
%.
The range of the Intrinsic Value is 133.91 - 184.04 USD
154.76 USD
Intrinsic Value
PHM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
133.91 - 184.04 |
154.76 |
19.1% |
| DCF (Growth 10y) |
163.55 - 223.34 |
188.52 |
45.0% |
| DCF (EBITDA 5y) |
167.37 - 195.92 |
180.15 |
38.6% |
| DCF (EBITDA 10y) |
194.97 - 240.55 |
215.45 |
65.7% |
| Fair Value |
286.11 - 286.11 |
286.11 |
120.10% |
| P/E |
129.82 - 147.87 |
136.49 |
5.0% |
| EV/EBITDA |
129.46 - 143.18 |
137.22 |
5.6% |
| EPV |
92.92 - 116.43 |
104.68 |
-19.5% |
| DDM - Stable |
72.43 - 130.26 |
101.35 |
-22.0% |
| DDM - Multi |
103.84 - 149.66 |
122.90 |
-5.5% |
PHM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
27,342.10 |
| Beta |
1.69 |
| Outstanding shares (mil) |
210.34 |
| Enterprise Value (mil) |
28,113.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.77% |
| Cost of Debt |
4.31% |
| WACC |
11.04% |