|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 08-17 | Alibaba & Macy's Rise, Snap Shares Tumble | Stock Movers | MT |
| 08-17 | Berkshire Makes Alphabet Its Third-Largest Public Equity Holding |  |
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 | 41,745 | - | - |
| Change | - | -22.19% | 55.35% | 70.97% | -18.72% | -17.37% | - | - |
| Enterprise Value (EV) 1 | 32,280 | 26,929 | 37,578 | 63,562 | 53,503 | 44,574 | 45,309 | 45,697 |
| Change | - | -16.57% | 39.54% | 69.15% | -15.82% | -16.69% | 1.65% | 0.86% |
| P/E | 7.36x | 4.08x | 7.78x | 13.3x | 14.6x | 14.3x | 12.8x | 10.7x |
| PBR | 2.01x | 1.19x | 1.59x | 2.44x | 2.06x | 1.72x | 1.63x | 1.53x |
| PEG | - | 0.1x | -0.5x | 3.53x | -0.8x | -1.46x | 1.1x | 0.6x |
| Capitalization / Revenue | 1.08x | 0.7x | 1.03x | 1.69x | 1.48x | 1.27x | 1.21x | 1.12x |
| EV / Revenue | 1.16x | 0.8x | 1.06x | 1.73x | 1.56x | 1.36x | 1.31x | 1.22x |
| EV / EBITDA | 6.19x | 3.71x | 6.85x | 11.3x | 12.4x | 10.4x | 9.7x | 8.69x |
| EV / EBIT | 6.72x | 3.89x | 7.24x | 11.9x | 13.3x | 12.6x | 11.4x | 10.7x |
| EV / FCF | 121x | 65.1x | 9.04x | 31.4x | 16.3x | 12.8x | 16.9x | - |
| FCF Yield | 0.83% | 1.54% | 11.1% | 3.19% | 6.14% | 7.83% | 5.93% | - |
| 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% | 1.2% | 1.28% | 1.42% |
| 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 | 149.25 | 149.25 | 149.25 |
| Nbr of stocks (in thousands) | 358,194 | 347,481 | 338,297 | 325,839 | 298,124 | 279,701 | - | - |
| Announcement Date | 11/9/21 | 11/9/22 | 11/7/23 | 10/29/24 | 10/28/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.45x | 1.37x | 10.5x | 1.19% | 42.18B | |
| 12.86x | - | - | 0.78% | 24.53B | |
| 10.59x | 0.96x | 9.08x | 3.79% | 18.31B | |
| 10.2x | 0.84x | 9.12x | 4.19% | 14.08B | |
| 11.82x | 1.41x | 8.39x | 0.68% | 13.93B | |
| 13.55x | 0.82x | 6.61x | 3.13% | 6.65B | |
| 14.6x | 0.63x | 6.38x | 1.83% | 6.1B | |
| 11.84x | 0.95x | 7.39x | 5.14% | 5.18B | |
| 13.48x | 0.71x | 10.57x | 3.73% | 5.16B | |
| Average | 12.60x | 0.96x | 8.51x | 2.72% | 15.13B | |
| Weighted average by Cap. | 12.76x | 1.12x | 9.23x | 2.09% |
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
