Company Valuation: Forestar Group Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 922.7 556.8 1,344 1,640 1,352 1,330 - -
Change - -39.65% 141.45% 21.96% -17.56% -1.64% - -
Enterprise Value (EV) 1,474 998 1,423 1,865 1,775 1,330 1,330 1,330
Change - -32.27% 42.62% 31.01% -4.81% -25.1% 0% 0%
P/E 8.28x 3.12x 8.09x 8.09x 8.08x 9.05x 9.13x 9.41x
PBR 0.91x 0.46x 0.98x 1.03x 0.76x 0.7x 0.65x -
PEG - 0.1x -1.12x 0.4x -0.5x -0.7x -9.86x -3.22x
Capitalization / Revenue 0.7x 0.37x 0.94x 1.09x 0.81x 0.8x 0.79x 0.79x
EV / Revenue 0x 0x 0x 0x 0x 0.8x 0.79x 0.79x
EV / EBITDA 0x 0x 0x 0x 0x 6.43x 7.05x 6.93x
EV / EBIT 0x 0x 0x 0x 0x 6.96x 6.94x 7.18x
EV / FCF -0x 0x 0x -0x -0x 9.04x 8.47x -
FCF Yield -33% 18.9% 27% -9.79% -14.8% 11.1% 11.8% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.25 3.59 3.33 4 3.29 2.88 2.853 2.77
Distribution rate - - - - - - - -
Net sales 1 1,326 1,519 1,437 1,509 1,662 1,657 1,677 1,683
EBITDA 1 163.5 233.1 209.4 243.8 212.6 206.8 188.5 191.9
EBIT 1 160.8 230.4 206.4 240.8 209.1 191.1 191.6 185.1
Net income 1 110.2 178.8 166.9 203.4 167.9 147.6 146.6 141.9
Net Debt 550.9 441.2 79 225.2 423.5 - - -
Reference price 2 18.63 11.19 26.94 32.37 26.59 26.06 26.06 26.06
Nbr of stocks (in thousands) 49,527 49,759 49,904 50,654 50,833 51,018 - -
Announcement Date 04/11/21 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.($)
9.05x - - - 132.95Cr
56.24x2.6x24.78x0.07% 9.8TCr
11.94x1.03x5.64x4.89% 6.81TCr
34.28x4.31x23.41x0.2% 5.85TCr
25.21x1.95x19.2x1.17% 5.38TCr
49.74x3.99x25.23x1.94% 3.91TCr
23.26x1.59x14.64x0.2% 3.36TCr
26.96x0.68x11.15x2.29% 3.35TCr
21.58x0.43x6.83x2.81% 2.9TCr
4.93x0.31x5.95x5.72% 2.63TCr
Average 26.32x 1.88x 15.20x 2.14% 4.41TCr
Weighted average by Cap. 31.91x 2.12x 16.87x 1.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. FOR Stock
  4. Valuation Forestar Group Inc.