Company Valuation: KB Home

Data adjusted to current consolidation scope
Fiscal Period: November 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,498 2,686 4,133 6,068 4,166 3,203 - -
Change - -23.2% 53.83% 46.83% -31.34% -23.11% - -
Enterprise Value (EV) 1 4,892 4,196 5,095 7,161 5,631 4,618 4,709 4,834
Change - -14.23% 21.42% 40.55% -21.37% -17.99% 1.98% 2.66%
P/E 6.65x 3.45x 7.41x 9.79x 10.5x 15.7x 11.4x 8.39x
PBR 1.17x 0.75x 1.04x 1.47x 1.04x 0.82x 0.76x 0.68x
PEG - 0.1x -0.3x 0.5x -0.4x -0.3x 0.3x 0.2x
Capitalization / Revenue 0.61x 0.39x 0.64x 0.88x 0.67x 0.63x 0.58x 0.55x
EV / Revenue 0.85x 0.61x 0.79x 1.03x 0.9x 0.9x 0.85x 0.83x
EV / EBITDA 5.71x 3.42x 5.66x 7.49x 8.32x 11.4x 9.57x 8.23x
EV / EBIT 7.4x 4.05x 7.09x 9.37x 11.1x 19.7x 15.6x 15.4x
EV / FCF -63.8x 30.4x 4.87x 22.1x 19.6x 6.83x 47.4x -
FCF Yield -1.57% 3.29% 20.6% 4.52% 5.1% 14.6% 2.11% -
Dividend per Share 2 0.6 0.6 0.7 0.95 1 1 0.996 1.087
Rate of return 1.5% 1.91% 1.34% 1.15% 1.55% 1.91% 1.91% 2.08%
EPS 2 6.01 9.09 7.03 8.45 6.15 3.335 4.585 6.231
Distribution rate 9.98% 6.6% 9.96% 11.2% 16.3% 30% 21.7% 17.4%
Net sales 1 5,725 6,904 6,411 6,930 6,236 5,116 5,535 5,814
EBITDA 1 857.2 1,226 900.5 956.3 676.9 405.7 492.3 587.5
EBIT 1 661.3 1,037 718.7 763.9 507.1 233.9 302.8 313
Net income 1 564.7 816.7 590.2 655 428.8 205.4 266.5 337.1
Net Debt 1 1,394 1,510 962.8 1,094 1,464 1,414 1,506 1,631
Reference price 2 39.99 31.39 52.10 82.74 64.33 52.25 52.25 52.25
Nbr of stocks (in thousands) 87,478 85,584 79,319 73,334 64,765 61,310 - -
Announcement Date 1/12/22 1/11/23 1/10/24 1/13/25 12/18/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.67x0.9x11.38x1.91% 3.2B
13.68x1.3x9.98x1.25% 39.93B
12.24x - - 0.82% 23.33B
10.61x0.95x9.03x3.81% 18.64B
9.96x0.82x8.98x4.29% 14.04B
11.11x1.33x7.9x0.72% 13.06B
13.18x0.8x6.44x3.22% 6.6B
13.85x0.59x5.99x1.92% 5.74B
13.07x0.7x10.45x3.84% 5.11B
11.45x0.92x7.14x5.31% 4.97B
Average 12.48x 0.92x 8.59x 2.71% 13.46B
Weighted average by Cap. 12.29x 1.06x 8.97x 2.19%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!