D.R. Horton, Inc.
Bear Case (25th pct.)
-18.8% vs price
Base Case (Median)
5.8% vs price
Bull Case (75th pct.)
38.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $20.07 | -86.5% | High (40%) |
| PE Comparable | $196.87 | 32.7% | Medium (25%) |
| Growth Trajectory DCF | $654.74 | 341.4% | Medium (20%) |
| Graham Number | $136.04 | -8.3% | Medium (30%) |
| EV/EBITDA | $156.93 | 5.8% | Medium (20%) |
| EV/FCF | $214.51 | 44.6% | Medium (20%) |
| Earnings Power Value | $104.86 | -29.3% | Medium (50%) |
Based on 7 out of 8 methods, DHI appears fairly valued at the current price of $148.34. The base case fair value of $156.93 implies 5.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.