investorscraft@gmail.com

Intrinsic ValueLGI Homes, Inc. (0JSI.L)

Previous Close£49.29
Intrinsic Value
Upside potential
Previous Close
£49.29

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

LGI Homes, Inc. operates in the U.S. residential construction sector, specializing in entry-level and active adult homes under its LGI Homes brand, as well as luxury series homes via Terrata Homes. The company also caters to the single-family rental market through its wholesale business, selling homes to institutional investors. With a presence in 19 states, LGI Homes focuses on affordability and scalability, targeting first-time homebuyers and rent-seeking investors. Its vertically integrated model allows for cost efficiencies, while its geographic diversification mitigates regional market risks. The company competes in a fragmented industry, leveraging its brand recognition and operational agility to capture market share in high-growth regions. Despite macroeconomic headwinds like rising interest rates, LGI Homes maintains a disciplined land acquisition strategy to support long-term inventory needs.

Revenue Profitability And Efficiency

In its latest fiscal year, LGI Homes reported revenue of $2.20 billion and net income of $196.1 million, translating to a diluted EPS of $8.30. The company's operating cash flow was negative at -$143.7 million, likely due to working capital investments in home construction. Capital expenditures were minimal at -$1.95 million, reflecting the capital-light nature of its business model.

Earnings Power And Capital Efficiency

LGI Homes demonstrates solid earnings power with a net margin of approximately 8.9%. The company's capital efficiency is supported by its focus on inventory turnover and scalable operations. However, the negative operating cash flow suggests temporary pressures from inventory buildup or timing differences in receivables and payables.

Balance Sheet And Financial Health

The company maintains $53.2 million in cash and equivalents against $1.48 billion in total debt, indicating a leveraged balance sheet typical for homebuilders. The debt load supports land acquisitions and development, but interest rate fluctuations could impact financing costs. The absence of dividends allows for reinvestment in growth initiatives.

Growth Trends And Dividend Policy

LGI Homes has shown consistent revenue growth, driven by geographic expansion and product diversification. The company does not pay dividends, opting instead to reinvest profits into land development and community expansion. Future growth will depend on housing demand trends and the company's ability to navigate supply chain and labor challenges.

Valuation And Market Expectations

With a market capitalization of $1.18 billion, LGI Homes trades at a P/E multiple derived from its $8.30 EPS. The stock's beta of 1.929 reflects high sensitivity to broader market movements and cyclical housing sector risks. Investors appear to price in expectations of moderating growth amid rising interest rates.

Strategic Advantages And Outlook

LGI Homes benefits from its focus on affordable housing segments, which remain resilient during economic downturns. The company's wholesale business provides an additional revenue stream less dependent on retail buyers. Near-term challenges include interest rate volatility and input cost inflation, but long-term demographics support sustained demand for entry-level homes.

Sources

Company description, financial data from ticker metadata

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