As of 2025-09-28, the Intrinsic Value of Smith Douglas Homes Corp (SDHC) is 101.43 USD. This SDHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.26 USD, the upside of Smith Douglas Homes Corp is 455.50%.
The range of the Intrinsic Value is 87.44 - 121.00 USD
Based on its market price of 18.26 USD and our intrinsic valuation, Smith Douglas Homes Corp (SDHC) is undervalued by 455.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.44 - 121.00 | 101.43 | 455.5% |
| DCF (Growth 10y) | 95.08 - 127.61 | 108.74 | 495.5% |
| DCF (EBITDA 5y) | 47.17 - 50.22 | 48.66 | 166.5% |
| DCF (EBITDA 10y) | 68.86 - 76.52 | 72.54 | 297.3% |
| Fair Value | 12.88 - 12.88 | 12.88 | -29.47% |
| P/E | 18.29 - 18.49 | 18.39 | 0.7% |
| EV/EBITDA | 18.17 - 18.67 | 18.42 | 0.9% |
| EPV | 87.57 - 109.58 | 98.57 | 439.8% |
| DDM - Stable | 10.04 - 18.05 | 14.05 | -23.1% |
| DDM - Multi | 70.93 - 101.28 | 83.57 | 357.6% |
| Market Cap (mil) | 173.76 |
| Beta | 1.04 |
| Outstanding shares (mil) | 9.52 |
| Enterprise Value (mil) | 231.07 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.61% |
| Cost of Debt | 4.25% |
| WACC | 9.50% |