investorscraft@gmail.com

Intrinsic ValueD.R. Horton, Inc. (0I6K.L)

Previous Close£148.58
Intrinsic Value
Upside potential
Previous Close
£148.58

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

D.R. Horton, Inc. is a leading homebuilding company operating across 31 U.S. states and 98 markets, serving a broad spectrum of homebuyers through its diversified portfolio of brands, including D.R. Horton, Express Homes, and Emerald Homes. The company specializes in constructing single-family detached homes and attached properties like townhomes and duplexes, while also offering mortgage financing, title services, and rental property development. Its vertically integrated model—spanning land acquisition, construction, financing, and ancillary services—strengthens its competitive edge in the fragmented U.S. housing market. As the largest homebuilder by volume, D.R. Horton leverages economies of scale to maintain cost efficiency and pricing power, targeting entry-level and move-up buyers with its Express and Emerald brands, respectively. The company’s focus on affordability and strategic land banking positions it well in cyclical downturns, while its multi-family and rental ventures provide diversification. Operating in high-growth Sun Belt markets, it benefits from demographic shifts and housing demand imbalances, reinforcing its market leadership.

Revenue Profitability And Efficiency

D.R. Horton reported $36.8 billion in revenue for FY2024, with net income of $4.76 billion, reflecting a robust 12.9% net margin. Diluted EPS stood at $14.34, supported by disciplined cost management and pricing power. Operating cash flow was $2.19 billion, though capital expenditures of -$165 million indicate a lean approach to reinvestment, prioritizing liquidity and shareholder returns over aggressive expansion.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its scalable operating model and high asset turnover, driven by efficient land utilization and quick inventory cycles. With a capital-light approach to lot development and a focus on spec homes, D.R. Horton minimizes working capital drag, translating to strong ROIC. Its mortgage and title services further enhance margins by capturing additional revenue streams.

Balance Sheet And Financial Health

D.R. Horton maintains a solid balance sheet with $4.52 billion in cash and equivalents against $5.97 billion in total debt, reflecting prudent leverage. The company’s liquidity position and access to revolving credit facilities provide flexibility to navigate cyclicality. Its debt-to-equity ratio remains conservative, aligning with industry standards for investment-grade homebuilders.

Growth Trends And Dividend Policy

The company has consistently capitalized on U.S. housing shortages, with growth fueled by strategic acquisitions and organic market penetration. A $1.50 annual dividend per share signals commitment to returning capital, though payout ratios remain low, prioritizing reinvestment and share buybacks. Future growth may hinge on sustained demand in Sun Belt markets and multi-family housing initiatives.

Valuation And Market Expectations

At a $36.3 billion market cap and a beta of 1.46, D.R. Horton trades at a premium reflective of its market leadership and cyclical resilience. Investors appear to price in steady demand for affordable housing, though macroeconomic risks (interest rates, input costs) could weigh on multiples. Current valuations assume mid-single-digit revenue growth and stable margins.

Strategic Advantages And Outlook

D.R. Horton’s scale, geographic diversification, and multi-brand strategy position it to outperform peers in varying market conditions. Its focus on entry-level buyers and build-to-rent segments aligns with structural housing deficits. Near-term challenges include supply chain volatility and interest rate sensitivity, but long-term demographics and underproduction of homes support a favorable outlook.

Sources

Company filings, Bloomberg

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