Company Valuation: American Homes 4 Rent

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 14,583 10,653 13,020 13,827 11,912 11,377 - -
Change - -26.95% 22.22% 6.2% -13.85% -4.49% - -
Enterprise Value (EV) 1 18,415 15,100 17,422 18,638 16,900 16,494 16,668 16,770
Change - -18% 15.38% 6.98% -9.33% -2.4% 1.06% 0.61%
P/E 106x 42.5x 35.6x 34.6x 27.2x 32.4x 40.3x 44.7x
PBR 2.43x 1.64x 1.88x 1.93x 1.67x 1.78x 1.8x 1.82x
PEG - 0.6x 0.8x 4.99x 2.94x -1.9x -2.1x -4.51x
Capitalization / Revenue 11.2x 7.15x 8.02x 8x 6.44x 5.97x 5.77x 5.5x
EV / Revenue 14.1x 10.1x 10.7x 10.8x 9.13x 8.66x 8.46x 8.1x
EV / EBITDA 27.9x 20.6x 21.5x 20.4x 17.4x 16.2x 15.7x 15.1x
EV / EBIT 64x 45.6x 49.4x 46.5x 36.4x 33.3x 31.4x 28.8x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.4 0.72 0.88 1.04 1.2 1.317 1.388 1.456
Rate of return 0.92% 2.39% 2.45% 2.78% 3.74% 4.16% 4.39% 4.61%
EPS 2 0.41 0.71 1.01 1.08 1.18 0.9752 0.7847 0.707
Distribution rate 97.6% 101% 87.1% 96.3% 102% 135% 177% 206%
Net sales 1 1,304 1,491 1,624 1,729 1,850 1,905 1,971 2,070
EBITDA 1 660.4 734.2 809.3 912.1 968.5 1,017 1,059 1,109
EBIT 1 287.5 331.2 352.7 400.7 464.1 495.5 530.1 582.9
Net income 1 135.3 250.8 366.2 398.5 439 379.9 294.9 275.5
Net Debt 1 3,832 4,447 4,402 4,811 4,987 5,117 5,291 5,392
Reference price 2 43.61 30.14 35.96 37.42 32.10 31.62 31.62 31.62
Nbr of stocks (in thousands) 3,34,396 3,53,445 3,62,056 3,69,507 3,71,106 3,59,815 - -
Announcement Date 24/02/22 23/02/23 22/02/24 20/02/25 19/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
44.23x13.58x24.39x - 5.08TCr
49.16x12.41x19.06x3.75% 1.77TCr
28.05x8.35x15.99x4.35% 1.63TCr
33.32x9.06x16.07x4.93% 1.44TCr
-31.46x8.69x19.08x3.82% 1.43TCr
29.69x9.64x19.7x3.52% 1.19TCr
32.42x8.66x16.23x4.16% 1.14TCr
33.62x10.03x16.32x4.98% 1.12TCr
89.09x9.11x16.39x4.13% 1.05TCr
Average 34.24x 9.95x 18.14x 4.2% 1.76TCr
Weighted average by Cap. 35.61x 10.86x 19.65x 4.19%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AMH Stock
  4. AMH.PRG Stock
  5. Valuation American Homes 4 Rent
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!