Valuation DR Horton Toronto S.E.

Stocks

Market Closed - Toronto S.E. 15:57:49 2026-09-25 EDT			5-day change	1st Jan Change
22.89 ^CAD	-0.30%		+0.39%	-

09-25	M&C Properties, LLC acquired Ascend at Black Canyon from D.R. Horton, Inc. for $58.7 million.	CI
09-25	Evercore ISI Adjusts Price Target on D.R. Horton to $166 From $177, Maintains In Line 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	39,581	-	-
Change	-	-22.19%	55.35%	70.97%	-18.72%	-21.66%	-	-
Enterprise Value (EV) ¹	32,280	26,929	37,578	63,562	53,503	42,409	43,144	43,533
Change	-	-16.57%	39.54%	69.15%	-15.82%	-20.73%	1.73%	0.9%
P/E	7.36x	4.08x	7.78x	13.3x	14.6x	13.6x	12.4x	10.3x
PBR	2.01x	1.19x	1.59x	2.44x	2.06x	1.64x	1.56x	1.47x
PEG	-	0.1x	-0.5x	3.53x	-0.8x	-1.37x	1.25x	0.5x
Capitalization / Revenue	1.08x	0.7x	1.03x	1.69x	1.48x	1.21x	1.15x	1.06x
EV / Revenue	1.16x	0.8x	1.06x	1.73x	1.56x	1.29x	1.25x	1.17x
EV / EBITDA	6.19x	3.71x	6.85x	11.3x	12.4x	9.95x	9.44x	8.28x
EV / EBIT	6.72x	3.89x	7.24x	11.9x	13.3x	12.1x	11.2x	10.6x
EV / FCF	121x	65.1x	9.04x	31.4x	16.3x	12.1x	16.1x	-
FCF Yield	0.83%	1.54%	11.1%	3.19%	6.14%	8.23%	6.23%	-
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%	1.27%	1.35%	1.49%
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	32,779	34,462	37,310
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	3,509	3,849	4,117
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	2,829	3,563	3,952
Reference price ²	83.97	67.35	107.47	190.77	169.47	141.51	141.51	141.51
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DR HORTON	13.48x	1.28x	9.87x	1.28%	39.26B
PULTEGROUP, INC.	11.7x	-	-	0.86%	22.15B
DAIWA HOUSE INDUSTRY CO., LTD.	10.23x	0.94x	8.87x	3.95%	17.66B
SEKISUI HOUSE, LTD.	9.66x	0.81x	8.84x	4.33%	13.66B
TOLL BROTHERS, INC.	10.68x	1.27x	7.61x	0.75%	12.52B
SEKISUI CHEMICAL CO., LTD.	13.01x	0.79x	6.37x	3.26%	6.39B
BARRATT REDROW PLC	14.19x	0.58x	5.89x	1.93%	5.6B
PERSIMMON PLC	11.51x	0.92x	7.17x	5.29%	4.87B
SUMITOMO FORESTRY CO., LTD.	12.23x	0.68x	11.38x	4.12%	4.69B
Average	11.86x	0.91x	8.25x	2.86%	14.09B
Weighted average by Cap.	11.92x	1.05x	8.81x	2.24%