Valuation D.R. Horton CINNOBER BOAT

Stocks

Delayed CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

14/07	Barclays Adjusts Price Target on D.R. Horton to $141 From $140, Maintains Equalweight Rating	MT
10/07	Goldman Sachs Adjusts Price Target on D.R. Horton to $186 From $190	MT

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	42,534	-	-
Change	-	-22.19%	55.35%	70.97%	-18.72%	-15.81%	-	-
Enterprise Value (EV) ¹	32,280	26,929	37,578	63,562	53,503	45,598	46,247	46,668
Change	-	-16.57%	39.54%	69.15%	-15.82%	-14.77%	1.42%	0.91%
P/E	7.36x	4.08x	7.78x	13.3x	14.6x	14.2x	12.4x	9.89x
PBR	2.01x	1.19x	1.59x	2.44x	2.06x	1.66x	1.57x	1.49x
PEG	-	0.1x	-0.5x	3.53x	-0.8x	-1.65x	0.9x	0.4x
Capitalization / Revenue	1.08x	0.7x	1.03x	1.69x	1.48x	1.26x	1.19x	1.1x
EV / Revenue	1.16x	0.8x	1.06x	1.73x	1.56x	1.35x	1.3x	1.2x
EV / EBITDA	6.19x	3.71x	6.85x	11.3x	12.4x	10.4x	9.5x	8.41x
EV / EBIT	6.72x	3.89x	7.24x	11.9x	13.3x	11.9x	11.8x	-
EV / FCF	121x	65.1x	9.04x	31.4x	16.3x	14.4x	16.8x	-
FCF Yield	0.83%	1.54%	11.1%	3.19%	6.14%	6.93%	5.95%	-
Dividend per Share ²	0.8	0.925	1.025	1.2	1.6	1.79	1.894	2.202
Rate of return	0.95%	1.37%	0.95%	0.63%	0.94%	1.19%	1.26%	1.47%
EPS ²	11.41	16.51	13.82	14.34	11.57	10.58	12.06	15.16
Distribution rate	7.01%	5.6%	7.42%	8.37%	13.8%	16.9%	15.7%	14.5%
Net sales ¹	27,774	33,480	35,460	36,801	34,250	33,813	35,696	38,825
EBITDA ¹	5,212	7,253	5,486	5,645	4,324	4,391	4,869	5,550
EBIT ¹	4,802	6,924	5,188	5,348	4,033	3,819	3,931	-
Net income ¹	4,176	5,858	4,746	4,756	3,585	3,042	3,315	3,885
Net Debt ¹	2,202	3,526	1,221	1,401	2,980	3,064	3,713	4,134
Reference price ²	83.97	67.35	107.47	190.77	169.47	149.99	149.99	149.99
Nbr of stocks (in thousands)	3,58,194	3,47,481	3,38,297	3,25,839	2,98,124	2,83,580	-	-
Announcement Date	09/11/21	09/11/22	07/11/23	29/10/24	28/10/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PULTEGROUP, INC.	12.35x	-	-	0.82%	2.36TCr
DAIWA HOUSE INDUSTRY CO., LTD.	10.78x	0.91x	8.4x	3.88%	1.73TCr
TOLL BROTHERS, INC.	11.61x	1.42x	8.44x	0.7%	1.38TCr
SEKISUI HOUSE, LTD.	10.25x	0.84x	9.14x	4.18%	1.39TCr
TAYLOR MORRISON HOME CORPORATION	13.68x	-	-	-.--%	661.2Cr
SEKISUI CHEMICAL CO., LTD.	13.45x	0.82x	6.59x	3.14%	649.37Cr
BARRATT REDROW PLC	11.46x	0.58x	5.79x	4.97%	534.01Cr
SUMITOMO FORESTRY CO., LTD.	8.94x	0.75x	10.44x	3.8%	497.69Cr
PERSIMMON PLC	10.57x	0.87x	6.56x	5.81%	458.33Cr
Average	11.46x	0.88x	7.91x	3.03%	1.07TCr
Weighted average by Cap.	11.52x	0.95x	8.20x	2.55%