Valuation D.R. Horton CINNOBER BOAT

Stocks

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

08-04	Wells Fargo Adjusts Price Target on D.R. Horton to $155 From $170, Maintains Equalweight Rating	MT
07-22	Citigroup Adjusts Price Target on D.R. Horton to $160 From $173, Maintains Neutral Rating	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	42,257	-	-
Change	-	-22.19%	55.35%	70.97%	-18.72%	-16.36%	-	-
Enterprise Value (EV) ¹	32,280	26,929	37,578	63,562	53,503	45,086	45,821	46,209
Change	-	-16.57%	39.54%	69.15%	-15.82%	-15.73%	1.63%	0.85%
P/E	7.36x	4.08x	7.78x	13.3x	14.6x	14.5x	12.9x	10.8x
PBR	2.01x	1.19x	1.59x	2.44x	2.06x	1.74x	1.65x	1.55x
PEG	-	0.1x	-0.5x	3.53x	-0.8x	-1.48x	1.1x	0.6x
Capitalization / Revenue	1.08x	0.7x	1.03x	1.69x	1.48x	1.29x	1.22x	1.13x
EV / Revenue	1.16x	0.8x	1.06x	1.73x	1.56x	1.38x	1.33x	1.24x
EV / EBITDA	6.19x	3.71x	6.85x	11.3x	12.4x	10.5x	9.81x	8.79x
EV / EBIT	6.72x	3.89x	7.24x	11.9x	13.3x	12.8x	11.5x	10.8x
EV / FCF	121x	65.1x	9.04x	31.4x	16.3x	12.9x	17x	-
FCF Yield	0.83%	1.54%	11.1%	3.19%	6.14%	7.74%	5.87%	-
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%	1.19%	1.27%	1.4%
EPS ²	11.41	16.51	13.82	14.34	11.57	10.44	11.69	13.93
Distribution rate	7.01%	5.6%	7.42%	8.37%	13.8%	17.2%	16.4%	15.2%
Net sales ¹	27,774	33,480	35,460	36,801	34,250	32,782	34,568	37,313
EBITDA ¹	5,212	7,253	5,486	5,645	4,324	4,286	4,671	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	2,987	3,186	3,583
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	151.08	151.08	151.08
Nbr of stocks (in thousands)	358,194	347,481	338,297	325,839	298,124	279,701	-	-
Announcement Date	9/11/21	9/11/22	7/11/23	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.($)
DR HORTON	14.48x	1.38x	10.52x	1.19%	42.26B
PULTEGROUP, INC.	13.06x	-	-	0.77%	24.91B
DAIWA HOUSE INDUSTRY CO., LTD.	10.41x	0.94x	8.97x	3.89%	18.01B
TOLL BROTHERS, INC.	12.15x	1.48x	8.8x	0.66%	14.5B
SEKISUI HOUSE, LTD.	10.11x	0.83x	9.06x	4.23%	14.09B
SEKISUI CHEMICAL CO., LTD.	13.73x	0.84x	6.76x	3.05%	6.87B
BARRATT REDROW PLC	14.49x	0.64x	6.45x	1.81%	6.1B
SUMITOMO FORESTRY CO., LTD.	9.27x	0.79x	11.37x	3.71%	5.24B
Average	12.21x	0.98x	8.85x	2.41%	16.5B
Weighted average by Cap.	12.69x	1.14x	9.40x	1.97%