investorscraft@gmail.com

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

Previous Close$150.30
Intrinsic Value
Upside potential
Previous Close
$150.30

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 homebuilder in the United States, operating primarily in the single-family housing market. The company designs, constructs, and sells homes across 33 states, catering to entry-level, move-up, and luxury homebuyers. Its vertically integrated model includes land acquisition, development, and construction, enabling cost efficiencies and faster delivery times. D.R. Horton also offers mortgage financing and title services through subsidiaries, enhancing customer convenience and revenue streams. The company’s scale and geographic diversification provide resilience against regional market fluctuations. As the largest homebuilder by volume in the U.S., D.R. Horton benefits from economies of scale, strong supplier relationships, and a well-recognized brand. Its focus on affordability and operational efficiency positions it well in competitive housing markets, particularly in high-growth Sun Belt regions. The company’s ability to adjust production levels in response to demand trends underscores its adaptive market strategy.

Revenue Profitability And Efficiency

For FY 2024, D.R. Horton reported revenue of $36.8 billion and net income of $4.76 billion, reflecting robust demand in the housing market. Diluted EPS stood at $14.34, demonstrating strong profitability. Operating cash flow was $2.19 billion, while capital expenditures totaled $165 million, indicating efficient capital deployment. The company’s high-margin business model benefits from disciplined cost control and pricing power in a supply-constrained housing environment.

Earnings Power And Capital Efficiency

D.R. Horton’s earnings power is underscored by its consistent profitability and return on invested capital. The company’s vertically integrated operations and scalable business model contribute to high capital efficiency. With $4.52 billion in cash and equivalents, D.R. Horton maintains ample liquidity to fund growth initiatives, share repurchases, and dividends, while managing its $5.97 billion total debt prudently.

Balance Sheet And Financial Health

The company’s balance sheet remains solid, with $4.52 billion in cash and equivalents against $5.97 billion in total debt. This conservative leverage ratio provides flexibility to navigate cyclical downturns. D.R. Horton’s strong cash generation supports its capital allocation priorities, including investments in land and development, shareholder returns, and opportunistic acquisitions.

Growth Trends And Dividend Policy

D.R. Horton has demonstrated consistent growth, driven by its focus on high-demand markets and operational scalability. The company pays a dividend of $1.20 per share, reflecting a balanced approach to returning capital to shareholders while reinvesting for growth. Its ability to adapt to changing market conditions positions it well for sustained long-term expansion.

Valuation And Market Expectations

The market values D.R. Horton as a leader in the homebuilding sector, with its valuation reflecting expectations of steady demand and margin resilience. Investors likely price in the company’s ability to capitalize on housing shortages and demographic trends, though macroeconomic factors such as interest rates remain key variables.

Strategic Advantages And Outlook

D.R. Horton’s strategic advantages include its national scale, diversified product offerings, and efficient operations. The company is well-positioned to benefit from long-term housing demand drivers, including household formation and migration trends. While near-term challenges like interest rate volatility persist, its strong balance sheet and adaptive business model provide a solid foundation for continued success.

Sources

Company filings, 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