Valuation Toll Brothers, Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:03 2024-09-20 EDT			5-day change	1st Jan Change
150.44 ^USD	-1.75%		+3.86%	+46.36%

09-19	BofA Securities Adjusts Price Target on Toll Brothers to $165 From $160, Maintains Buy Rating	MT
09-19	From Fed fears to cheers

Fiscal Period: October	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	5,585	5,335	7,324	4,882	7,600	15,190	-	-
Change	-	-4.47%	37.28%	-33.34%	55.66%	99.88%	-	-
Enterprise Value (EV) ¹	8,070	7,774	9,248	6,716	9,060	16,572	16,268	16,282
Change	-	-3.67%	18.97%	-27.38%	34.9%	82.91%	-1.84%	0.09%
P/E ratio	9.87x	12.4x	9.08x	3.95x	5.72x	10.2x	10.3x	9.55x
PBR	1.11x	1.1x	1.37x	0.79x	1.08x	2x	1.74x	1.51x
PEG	-	-0.8x	0.1x	0.1x	0.4x	0.5x	-17.38x	1.21x
Capitalization / Revenue	0.77x	0.75x	0.83x	0.48x	0.76x	1.42x	1.37x	1.3x
EV / Revenue	1.12x	1.1x	1.05x	0.65x	0.91x	1.55x	1.47x	1.4x
EV / EBITDA	7.41x	8.7x	6.63x	3.39x	4.31x	7.32x	7.55x	7.1x
EV / EBIT	11.9x	14.1x	9.06x	4.45x	5.25x	8.43x	8.48x	7.75x
EV / FCF	23x	8.65x	7.48x	7.34x	7.59x	12x	17.6x	26.1x
FCF Yield	4.35%	11.6%	13.4%	13.6%	13.2%	8.34%	5.69%	3.83%
Dividend per Share ²	0.44	0.44	0.62	0.77	0.83	0.898	0.928	0.95
Rate of return	1.11%	1.04%	1.03%	1.79%	1.17%	0.6%	0.62%	0.63%
EPS ²	4.03	3.4	6.63	10.9	12.36	14.69	14.6	15.76
Distribution rate	10.9%	12.9%	9.35%	7.06%	6.72%	6.11%	6.36%	6.03%
Net sales ¹	7,224	7,078	8,790	10,276	9,995	10,664	11,060	11,660
EBITDA ¹	1,089	893.9	1,395	1,984	2,100	2,265	2,155	2,294
EBIT ¹	680.8	550.3	1,021	1,509	1,725	1,967	1,918	2,101
Net income ¹	590	446.6	833.6	1,286	1,372	1,541	1,477	1,529
Net Debt ¹	2,485	2,439	1,925	1,834	1,460	1,382	1,077	1,091
Reference price ²	39.77	42.28	60.17	43.08	70.71	150.44	150.44	150.44
Nbr of stocks (in thousands)	140,429	126,183	121,717	113,330	107,479	100,972	-	-
Announcement Date	12/9/19	12/7/20	12/7/21	12/6/22	12/5/23	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
TOLL BROTHERS, INC.	10.42x	1.58x	7.43x	+0.59%	15.46B
DR HORTON	13.48x	1.77x	10.02x	+0.61%	64.21B
PULTEGROUP, INC.	10.81x	1.7x	7.62x	+0.54%	30.09B
DAIWA HOUSE INDUSTRY CO., LTD.	10.75x	0.87x	8.24x	+3.24%	20.57B
SEKISUI HOUSE, LTD.	11.8x	0.96x	10.78x	+3.34%	17.69B
BARRATT DEVELOPMENTS PLC	22.19x	1.23x	11.81x	+3.11%	9.79B
SUMITOMO FORESTRY CO., LTD.	11.97x	0.8x	7.93x	+2.11%	9.71B
TAYLOR WIMPEY PLC	21.89x	1.62x	12.7x	+5.54%	7.93B
TAYLOR MORRISON HOME CORPORATION	8.9x	1.09x	6.93x	-	7.49B
PERSIMMON PLC	20.79x	1.8x	13.01x	+3.55%	7.19B
Average	14.30x	1.34x	9.65x	+2.51%	19.01B
Weighted average by Cap.	13.17x	1.46x	9.40x	+1.70%