Company Valuation: Taylor Morrison Home Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 4,296 3,288 5,732 6,334 5,753 6,623 -
Change - -23.46% 74.33% 10.49% -9.17% 15.12% -
Enterprise Value (EV) 6,766 5,046 6,942 7,967 7,193 6,623 6,623
Change - -25.42% 37.59% 14.76% -9.72% -7.92% 0%
P/E 6.75x 3.35x 7.64x 7.4x 7.58x 13.7x 11.1x
PBR 1.08x 0.76x 1.1x 1.11x 0.9x - -
PEG - 0x -0.3x 0.4x -1.25x -0.4x 0.5x
Capitalization / Revenue 0.57x 0.4x 0.77x 0.78x 0.71x 1x 0.92x
EV / Revenue 0x 0x 0x 0x 0x 1x 0.92x
EV / EBITDA 0x 0x 0x 0x 0x 8.19x 7.09x
EV / EBIT 0x 0x 0x 0x 0x 10.4x 9.46x
EV / FCF 0x 0x 0x 0x 0x 13.2x 10.9x
FCF Yield 8.27% 32.8% 13.5% 2.74% 13.5% 7.58% 9.17%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 5.18 9.06 6.98 8.27 7.77 5.252 6.456
Distribution rate - - - - - - -
Net sales 1 7,501 8,225 7,418 8,168 8,121 6,622 7,166
EBITDA 1 1,035 1,628 1,256 1,380 1,292 808.6 933.7
EBIT 1 804.8 1,359 1,015 1,129 1,018 635.5 699.9
Net income 1 663 1,053 768.9 883.3 782.5 496.8 591
Net Debt 2,469 1,757 1,210 1,633 1,440 - -
Reference price 2 34.96 30.35 53.35 61.21 58.87 71.93 71.93
Nbr of stocks (in thousands) 122,891 108,347 107,449 103,478 97,725 92,075 -
Announcement Date 2/8/22 2/15/23 2/14/24 2/12/25 2/11/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.04x1.33x10.25x1.21% 42.11B
12.27x - - 0.82% 23.42B
10.79x0.91x8.41x3.87% 17.31B
11.41x1.4x8.32x0.7% 13.61B
10.35x0.84x9.11x4.14% 13.97B
13.59x0.83x6.65x3.11% 6.55B
10.98x0.55x5.51x5.18% 5.11B
9.22x0.76x10.57x3.68% 5.13B
9.89x0.81x6.15x6.2% 4.28B
Average 11.39x 0.93x 8.12x 3.21% 14.61B
Weighted average by Cap. 12.17x 1.09x 8.98x 2.26%

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

  1. Stock Market
  2. Stocks
  3. TMHC Stock
  4. THM Stock
  5. Valuation Taylor Morrison Home Corporation