As of 2025-05-15, the Intrinsic Value of Tri Pointe Homes Inc (Delaware) (TPH) is 61.54 USD. This TPH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.20 USD, the upside of Tri Pointe Homes Inc (Delaware) is 97.20%.
The range of the Intrinsic Value is 49.93 - 80.21 USD
Based on its market price of 31.20 USD and our intrinsic valuation, Tri Pointe Homes Inc (Delaware) (TPH) is undervalued by 97.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.93 - 80.21 | 61.54 | 97.2% |
| DCF (Growth 10y) | 51.10 - 78.91 | 61.83 | 98.2% |
| DCF (EBITDA 5y) | 45.87 - 60.09 | 51.68 | 65.6% |
| DCF (EBITDA 10y) | 51.38 - 68.54 | 58.53 | 87.6% |
| Fair Value | 119.40 - 119.40 | 119.40 | 282.69% |
| P/E | 24.79 - 34.05 | 30.18 | -3.3% |
| EV/EBITDA | 40.28 - 58.32 | 47.47 | 52.2% |
| EPV | 57.25 - 77.70 | 67.48 | 116.3% |
| DDM - Stable | 34.45 - 73.00 | 53.73 | 72.2% |
| DDM - Multi | 37.34 - 65.07 | 47.77 | 53.1% |
| Market Cap (mil) | 2,828.90 |
| Beta | 0.54 |
| Outstanding shares (mil) | 90.67 |
| Enterprise Value (mil) | 2,880.46 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.75% |
| Cost of Debt | 5.00% |
| WACC | 7.43% |