Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Invitation Homes Inc.
Bear Case (25th pct.)
-32.8% vs price
Base Case (Median)
-18.7% vs price
Bull Case (75th pct.)
4.5% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $34.91 | 34.1% | High (40%) |
| PE Comparable | $16.70 | -35.9% | Medium (25%) |
| Growth Trajectory DCF | $28.80 | 10.6% | Medium (20%) |
| Graham Number | $19.86 | -23.7% | Low (10%) |
| EV/EBITDA | $10.84 | -58.4% | Medium (20%) |
| EV/FCF | $22.50 | -13.6% | Medium (20%) |
Based on 6 out of 7 methods, INVH appears fairly valued at the current price of $26.04. The base case fair value of $21.18 implies 18.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.