Company Valuation: UWM Holdings Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 594.2 306.4 669.6 927 1,176 431.4 - -
Change - -48.43% 118.53% 38.43% 26.83% -63.31% - -
Enterprise Value (EV) 1 594.2 306.4 669.6 927 1,176 13,456 14,425 16,071
Change - -48.43% 118.53% 38.43% 26.83% 1,044.58% 7.2% 11.41%
P/E 8.97x 7.36x -51.1x 45.2x 36.5x -11.5x 4.01x 3.19x
PBR 2.99x 1.66x 4.61x 4.57x 4.4x 1.85x 1.18x 0.88x
PEG - -0.2x 0x -0x -4.75x 0x -0x 0.1x
Capitalization / Revenue 0.2x 0.13x 0.51x 0.43x 0.49x 0.18x 0.15x 0.14x
EV / Revenue 0.2x 0.13x 0.51x 0.43x 0.49x 5.72x 4.9x 5.04x
EV / EBITDA 0.42x 1.09x 1.4x 2.02x 1.69x 17.4x 11.8x 11.7x
EV / EBIT 0.32x 0.25x 2.74x 1.12x 1.5x 11.3x 10.1x 9.78x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.4 0.4 0.4 0.4 0.4 0.265 0.2067 0.12
Rate of return 6.76% 12.1% 5.59% 6.81% 9.13% 21% 16.4% 9.52%
EPS 2 0.66 0.45 -0.14 0.13 0.12 -0.11 0.314 0.395
Distribution rate 60.6% 88.9% -286% 308% 333% -241% 65.8% 30.4%
Net sales 1 2,970 2,373 1,311 2,164 2,403 2,351 2,941 3,186
EBITDA 1 1,418 282.4 478.3 460 697.3 774.5 1,221 1,369
EBIT 1 1,883 1,241 244 826.7 781.7 1,190 1,422 1,644
Net income 1 98.44 41.72 -13.23 14.4 27.38 -33.5 89.83 82.6
Net Debt 1 - - - - - 13,025 13,994 15,640
Reference price 2 5.920 3.310 7.150 5.870 4.380 1.260 1.260 1.260
Nbr of stocks (in thousands) 100,367 92,576 93,654 157,914 268,415 342,350 - -
Announcement Date 3/1/22 3/1/23 2/28/24 2/26/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-11.45x5.72x17.37x21.03% 431M
24.49x16.48x - 0.71% 65.9B
37.93x4.46x15.09x-.--% 35.59B
24.34x5.07x25.12x0.08% 31.04B
7.91x1.87x3.51x1.72% 24.21B
16.71x11.71x22.75x1.19% 24.49B
28.16x3.78x11.39x-.--% 21.61B
22.33x18.51x43.69x0.16% 15.71B
21.05x22.03x - 0.25% 15.13B
Average 19.05x 9.96x 19.85x 2.79% 26.01B
Weighted average by Cap. 23.89x 10.43x 18.94x 0.58%

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. UWMC Stock
  4. Valuation UWM Holdings Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!