M/I Homes, Inc.
Bear Case (25th pct.)
-9.3% vs price
Base Case (Median)
17.7% vs price
Bull Case (75th pct.)
43.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $49.64 | -67.2% | High (40%) |
| PE Comparable | $222.96 | 47.5% | Medium (25%) |
| Growth Trajectory DCF | $755.51 | 399.7% | Medium (20%) |
| Graham Number | $177.94 | 17.7% | Medium (30%) |
| EV/EBITDA | $212.00 | 40.2% | Medium (20%) |
| EV/FCF | $150.46 | -0.5% | Medium (20%) |
| Earnings Power Value | $123.81 | -18.1% | Medium (50%) |
Based on 7 out of 8 methods, MHO appears fairly valued at the current price of $151.20. The base case fair value of $177.94 implies 17.7% 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.