|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 17/09 | Lennar's Quarterly Results Trail Views as Affordability Challenges Weigh on Home Buying | MT |
| 16/09 | Meritage Homes Likely to Increase Homebuyer Incentives Amid High Mortgage Rates, Truist Says | MT |
Company Valuation: D.R. Horton
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 30,078 | 23,403 | 36,357 | 62,160 | 50,523 | 39,264 | - | - |
| Change | - | -22.19% | 55.35% | 70.97% | -18.72% | -22.28% | - | - |
| Enterprise Value (EV) 1 | 32,280 | 26,929 | 37,578 | 63,562 | 53,503 | 42,093 | 42,828 | 43,217 |
| Change | - | -16.57% | 39.54% | 69.15% | -15.82% | -21.33% | 1.74% | 0.91% |
| P/E | 7.36x | 4.08x | 7.78x | 13.3x | 14.6x | 13.5x | 12.1x | 10.1x |
| PBR | 2.01x | 1.19x | 1.59x | 2.44x | 2.06x | 1.62x | 1.53x | 1.44x |
| PEG | - | 0.1x | -0.5x | 3.53x | -0.8x | -1.37x | 1x | 0.5x |
| Capitalization / Revenue | 1.08x | 0.7x | 1.03x | 1.69x | 1.48x | 1.2x | 1.14x | 1.05x |
| EV / Revenue | 1.16x | 0.8x | 1.06x | 1.73x | 1.56x | 1.28x | 1.24x | 1.16x |
| EV / EBITDA | 6.19x | 3.71x | 6.85x | 11.3x | 12.4x | 9.86x | 9.22x | 8.22x |
| EV / EBIT | 6.72x | 3.89x | 7.24x | 11.9x | 13.3x | 11.9x | 10.8x | 10.1x |
| EV / FCF | 121x | 65.1x | 9.04x | 31.4x | 16.3x | 12.1x | 15.9x | - |
| FCF Yield | 0.83% | 1.54% | 11.1% | 3.19% | 6.14% | 8.29% | 6.28% | - |
| Dividend per Share 2 | 0.8 | 0.925 | 1.025 | 1.2 | 1.6 | 1.791 | 1.914 | 2.112 |
| Rate of return | 0.95% | 1.37% | 0.95% | 0.63% | 0.94% | 1.28% | 1.36% | 1.5% |
| EPS 2 | 11.41 | 16.51 | 13.82 | 14.34 | 11.57 | 10.43 | 11.63 | 13.94 |
| Distribution rate | 7.01% | 5.6% | 7.42% | 8.37% | 13.8% | 17.2% | 16.5% | 15.2% |
| Net sales 1 | 27,774 | 33,480 | 35,460 | 36,801 | 34,250 | 32,779 | 34,462 | 37,310 |
| EBITDA 1 | 5,212 | 7,253 | 5,486 | 5,645 | 4,324 | 4,270 | 4,647 | 5,256 |
| EBIT 1 | 4,802 | 6,924 | 5,188 | 5,348 | 4,033 | 3,528 | 3,971 | 4,261 |
| Net income 1 | 4,176 | 5,858 | 4,746 | 4,756 | 3,585 | 2,984 | 3,167 | 3,580 |
| Net Debt 1 | 2,202 | 3,526 | 1,221 | 1,401 | 2,980 | 2,829 | 3,563 | 3,952 |
| Reference price 2 | 83.97 | 67.35 | 107.47 | 190.77 | 169.47 | 140.38 | 140.38 | 140.38 |
| Nbr of stocks (in thousands) | 3,58,194 | 3,47,481 | 3,38,297 | 3,25,839 | 2,98,124 | 2,79,701 | - | - |
| Announcement Date | 09/11/21 | 09/11/22 | 07/11/23 | 29/10/24 | 28/10/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.27x | 1.27x | 9.72x | 1.3% | 3.87TCr | |
| 11.58x | - | - | 0.87% | 2.2TCr | |
| 10.29x | 0.94x | 8.89x | 3.93% | 1.82TCr | |
| 9.74x | 0.81x | 8.83x | 4.33% | 1.4TCr | |
| 10.4x | 1.25x | 7.44x | 0.77% | 1.22TCr | |
| 12.96x | 0.79x | 6.35x | 3.27% | 652.59Cr | |
| 14.41x | 0.59x | 5.99x | 1.9% | 578.34Cr | |
| 11.66x | 0.93x | 7.25x | 5.23% | 501.73Cr | |
| 12.47x | 0.68x | 11.46x | 4.04% | 489.66Cr | |
| Average | 11.86x | 0.91x | 8.24x | 2.85% | 1.42TCr | |
| Weighted average by Cap. | 11.83x | 1.04x | 8.75x | 2.27% |
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
- Stock Market
- Stocks
- DHI Stock
- 0I6K Stock
- Valuation D.R. Horton
Select your edition
All financial news and data tailored to specific country editions
