Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of D.R. Horton, Inc. (DHI)

Previous Close$161.61
Intrinsic Value$143.59
Upside potential  -11%
Previous Close
$161.61
Intrinsic Value
$143.59
Potential        
-11%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-09-30 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %5.9NaN
Revenue, $35460NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m29359NaN
Operating income, $m6102NaN
EBITDA, $m6183NaN
Interest expense (income), $mNaN
Earnings before tax, $m6265NaN
Tax expense, $m1520NaN
Net income, $m4746NaN

BALANCE SHEET

Cash and short-term investments, $m4959NaN
Total assets, $m30351NaN
Adjusted assets (=assets-cash), $m25392NaN
Average production assets, $m596NaN
Working capital, $m22116NaN
Total debt, $m6764NaN
Total liabilities, $m10566NaN
Total equity, $m19786NaN
Debt-to-equity ratio0.342NaN
Adjusted equity ratio0.611NaN

CASH FLOW

Net income, $m4746NaN
Depreciation, amort., depletion, $m81NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m562NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-148NaN
Free cash flow, $m710NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m22116
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount