As of 2024-12-12, the Intrinsic Value of Tri Pointe Homes Inc (Delaware) (TPH) is
97.10 USD. This TPH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.49 USD, the upside of Tri Pointe Homes Inc (Delaware) is
139.80%.
The range of the Intrinsic Value is 70.12 - 161.38 USD
97.10 USD
Intrinsic Value
TPH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
70.12 - 161.38 |
97.10 |
139.8% |
| DCF (Growth 10y) |
88.06 - 191.50 |
118.86 |
193.5% |
| DCF (EBITDA 5y) |
64.92 - 91.89 |
78.39 |
93.6% |
| DCF (EBITDA 10y) |
84.12 - 120.36 |
101.48 |
150.6% |
| Fair Value |
60.85 - 60.85 |
60.85 |
50.29% |
| P/E |
39.46 - 44.04 |
41.10 |
1.5% |
| EV/EBITDA |
45.32 - 65.18 |
52.00 |
28.4% |
| EPV |
48.80 - 62.85 |
55.83 |
37.9% |
| DDM - Stable |
38.46 - 100.40 |
69.43 |
71.5% |
| DDM - Multi |
61.03 - 124.36 |
81.93 |
102.3% |
TPH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,789.46 |
| Beta |
1.33 |
| Outstanding shares (mil) |
93.59 |
| Enterprise Value (mil) |
4,111.16 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.20% |
| Cost of Debt |
4.25% |
| WACC |
8.36% |