investorscraft@gmail.com

Intrinsic ValueToll Brothers, Inc. (0LFS.L)

Previous Close£144.74
Intrinsic Value
Upside potential
Previous Close
£144.74

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

Toll Brothers, Inc. is a leading luxury homebuilder in the United States, specializing in detached and attached homes, condominiums, and active-adult communities. The company operates through two primary segments: Traditional Home Building and City Living, catering to move-up, empty-nester, and second-home buyers. Its vertically integrated model includes in-house architectural, engineering, mortgage, and smart home technology services, enhancing operational efficiency and customer experience. Toll Brothers differentiates itself through high-end customization, premium locations, and a focus on affluent demographics, positioning it as a dominant player in the luxury residential market. Strategic partnerships, such as its collaboration with Equity Residential for rental apartment developments, further diversify its revenue streams and market reach. The company’s strong brand recognition and focus on quality craftsmanship reinforce its competitive edge in a cyclical industry.

Revenue Profitability And Efficiency

Toll Brothers reported revenue of $10.85 billion for FY 2024, with net income reaching $1.57 billion, reflecting robust demand in the luxury housing segment. Diluted EPS stood at $15.01, underscoring strong profitability. Operating cash flow was $1.01 billion, while capital expenditures were modest at $73.6 million, indicating efficient capital deployment and healthy cash generation from core operations.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net income margin of approximately 14.5%, driven by premium pricing and operational leverage. Toll Brothers maintains capital efficiency through its vertically integrated model, which reduces reliance on third-party vendors and enhances margins. Its ability to generate substantial operating cash flow supports reinvestment and shareholder returns.

Balance Sheet And Financial Health

Toll Brothers holds $1.30 billion in cash and equivalents, providing liquidity for growth initiatives. Total debt stands at $2.96 billion, which is manageable given its strong cash flow and equity base. The balance sheet reflects a prudent mix of leverage and liquidity, ensuring financial flexibility in a cyclical market.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by its focus on high-demand luxury segments and geographic expansion. Toll Brothers pays a dividend of $0.94 per share, reflecting a commitment to returning capital to shareholders while retaining sufficient funds for strategic investments.

Valuation And Market Expectations

With a market capitalization of $10.29 billion and a beta of 1.44, Toll Brothers is viewed as a higher-risk, higher-reward play in the housing sector. The stock’s valuation reflects expectations of sustained demand in the luxury market and the company’s ability to navigate economic cycles.

Strategic Advantages And Outlook

Toll Brothers’ strategic advantages include its premium brand, integrated operations, and focus on affluent buyers. The outlook remains positive, supported by demographic trends favoring luxury housing and the company’s ability to adapt to market conditions. However, exposure to interest rate fluctuations and economic cycles poses inherent risks.

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