|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 10-01 | Morgan Stanley Initiates D.R. Horton at Equalweight With $151 Price Target | MT |
| 09-26 | M&C Properties, LLC acquired Ascend at Black Canyon from D.R. Horton, Inc. for $58.7 million. | CI |
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 | 37,760 | - | - |
| Change | - | -22.19% | 55.35% | 70.97% | -18.72% | -25.26% | - | - |
| Enterprise Value (EV) 1 | 32,280 | 26,929 | 37,578 | 63,562 | 53,503 | 40,791 | 41,429 | 41,602 |
| Change | - | -16.57% | 39.54% | 69.15% | -15.82% | -23.76% | 1.56% | 0.42% |
| P/E | 7.36x | 4.08x | 7.78x | 13.3x | 14.6x | 13x | 11.8x | 9.79x |
| PBR | 2.01x | 1.19x | 1.59x | 2.44x | 2.06x | 1.56x | 1.48x | 1.38x |
| PEG | - | 0.1x | -0.5x | 3.53x | -0.8x | -1.31x | 1.19x | 0.5x |
| Capitalization / Revenue | 1.08x | 0.7x | 1.03x | 1.69x | 1.48x | 1.15x | 1.1x | 1.02x |
| EV / Revenue | 1.16x | 0.8x | 1.06x | 1.73x | 1.56x | 1.24x | 1.21x | 1.13x |
| EV / EBITDA | 6.19x | 3.71x | 6.85x | 11.3x | 12.4x | 9.57x | 9.06x | 7.91x |
| EV / EBIT | 6.72x | 3.89x | 7.24x | 11.9x | 13.3x | 11.4x | 10.8x | 10x |
| EV / FCF | 121x | 65.1x | 9.04x | 31.4x | 16.3x | 11.7x | 15.4x | - |
| FCF Yield | 0.83% | 1.54% | 11.1% | 3.19% | 6.14% | 8.56% | 6.49% | - |
| Dividend per Share 2 | 0.8 | 0.925 | 1.025 | 1.2 | 1.6 | 1.792 | 1.918 | 2.107 |
| Rate of return | 0.95% | 1.37% | 0.95% | 0.63% | 0.94% | 1.33% | 1.42% | 1.56% |
| EPS 2 | 11.41 | 16.51 | 13.82 | 14.34 | 11.57 | 10.42 | 11.46 | 13.8 |
| Distribution rate | 7.01% | 5.6% | 7.42% | 8.37% | 13.8% | 17.2% | 16.7% | 15.3% |
| Net sales 1 | 27,774 | 33,480 | 35,460 | 36,801 | 34,250 | 32,786 | 34,356 | 36,928 |
| EBITDA 1 | 5,212 | 7,253 | 5,486 | 5,645 | 4,324 | 4,262 | 4,571 | 5,256 |
| EBIT 1 | 4,802 | 6,924 | 5,188 | 5,348 | 4,033 | 3,578 | 3,841 | 4,140 |
| Net income 1 | 4,176 | 5,858 | 4,746 | 4,756 | 3,585 | 2,969 | 3,100 | 3,514 |
| Net Debt 1 | 2,202 | 3,526 | 1,221 | 1,401 | 2,980 | 3,031 | 3,669 | 3,842 |
| Reference price 2 | 83.97 | 67.35 | 107.47 | 190.77 | 169.47 | 135.00 | 135.00 | 135.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.95x | 1.24x | 9.57x | 1.33% | 37.76B | |
| 11.46x | 1.33x | 7.98x | 0.89% | 21.69B | |
| 16.44x | 0.72x | 11.17x | 2.51% | 18.95B | |
| 9.66x | 0.91x | 8.57x | 4.18% | 16.84B | |
| 16.71x | 1.71x | 11.79x | -.--% | 15.97B | |
| 9.51x | 0.8x | 8.65x | 4.38% | 13.61B | |
| 10.74x | 1.28x | 7.75x | 0.75% | 12.59B | |
| 12.8x | 0.79x | 6.33x | 3.28% | 6.4B | |
| Average | 12.54x | 1.10x | 8.98x | 2.16% | 17.98B | |
| Weighted average by Cap. | 12.69x | 1.14x | 9.28x | 1.93% |
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
