investorscraft@gmail.com

Intrinsic Value of Green Brick Partners, Inc. (GRBK)

Previous Close$66.81
Intrinsic Value
Upside potential
Previous Close
$66.81

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Green Brick Partners, Inc. operates as a diversified homebuilding and land development company, primarily serving high-growth markets in the U.S. The company focuses on constructing single-family homes, townhomes, and luxury properties, catering to entry-level, move-up, and affluent buyers. Its revenue model is driven by land acquisition, development, and home sales, with a strategic emphasis on desirable locations in Texas, Georgia, and Florida. Green Brick differentiates itself through disciplined capital allocation, vertical integration, and a focus on premium communities. The company benefits from strong demographic trends in its core markets, including population growth and job creation, which sustain demand for housing. Its market positioning is further strengthened by partnerships with local builders and a reputation for quality craftsmanship. In a competitive sector, Green Brick stands out for its operational efficiency and ability to capitalize on fragmented regional opportunities.

Revenue Profitability And Efficiency

Green Brick reported revenue of $2.1 billion in FY 2024, with net income of $381.6 million, reflecting a robust net margin of approximately 18.2%. Diluted EPS stood at $8.45, demonstrating strong profitability. Operating cash flow was $25.9 million, while capital expenditures were modest at $4.4 million, indicating efficient capital deployment. The company’s ability to maintain high margins underscores its disciplined cost management and pricing power in its core markets.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high return on equity, driven by strategic land investments and efficient homebuilding operations. With minimal capital expenditures relative to revenue, Green Brick demonstrates capital efficiency, reinvesting cash flows into high-return projects. Its asset-light approach and focus on premium communities contribute to sustained profitability, even in cyclical housing markets.

Balance Sheet And Financial Health

Green Brick maintains a solid balance sheet, with $141.5 million in cash and equivalents and total debt of $344.9 million, reflecting a conservative leverage profile. The company’s liquidity position supports ongoing land acquisitions and development, while its debt levels remain manageable relative to equity. This financial stability positions it well for opportunistic growth and market downturns.

Growth Trends And Dividend Policy

Green Brick has consistently grown revenue and earnings, benefiting from strong demand in its target markets. The company does not currently pay dividends, opting instead to reinvest profits into land development and organic expansion. This aligns with its growth-focused strategy and capital allocation priorities, which emphasize long-term value creation over near-term shareholder returns.

Valuation And Market Expectations

The market values Green Brick at a premium relative to peers, reflecting its high margins, growth trajectory, and disciplined execution. Investors likely anticipate continued outperformance in its core markets, supported by favorable demographic trends and operational efficiency. The company’s valuation multiples suggest confidence in its ability to sustain earnings growth and capitalize on housing demand.

Strategic Advantages And Outlook

Green Brick’s strategic advantages include its focus on high-growth regions, vertical integration, and partnerships with local builders. The outlook remains positive, driven by strong housing demand and the company’s ability to navigate supply chain challenges. Risks include interest rate sensitivity and cyclical downturns, but Green Brick’s disciplined approach positions it to outperform over the long term.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount