investorscraft@gmail.com

Intrinsic Value of Forestar Group Inc. (FOR)

Previous Close$22.62
Intrinsic Value
Upside potential
Previous Close
$22.62

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

Forestar Group Inc. operates as a residential lot development company, primarily serving homebuilders across the U.S. The company acquires raw land, develops it into finished lots, and sells these lots to homebuilders, generating revenue through land sales. Its business model is capital-intensive, requiring significant upfront investment in land acquisition and infrastructure development. Forestar focuses on high-growth markets, particularly in the Sun Belt region, where demographic trends support strong housing demand. The company benefits from long-term relationships with national homebuilders, including D.R. Horton, its majority owner, which provides a steady buyer for its lots. This vertical integration mitigates market volatility risks and ensures predictable cash flows. Forestar’s market position is strengthened by its disciplined land acquisition strategy, targeting parcels with favorable development timelines and scalability. The company’s focus on operational efficiency and strategic partnerships allows it to maintain a competitive edge in the fragmented lot development sector.

Revenue Profitability And Efficiency

Forestar reported revenue of $1.51 billion for FY 2024, with net income of $203.4 million, reflecting a net margin of approximately 13.5%. Diluted EPS stood at $4.00, indicating strong profitability. However, operating cash flow was negative at -$158.4 million, likely due to timing differences in land development cycles and working capital adjustments. The absence of capital expenditures suggests efficient use of existing assets.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its ability to convert land holdings into high-margin lot sales. With a disciplined approach to capital allocation, Forestar maintains a lean operational structure, focusing on scalable projects. The negative operating cash flow may reflect reinvestment in land inventory, but the strong net income demonstrates effective capital efficiency in generating returns from developed lots.

Balance Sheet And Financial Health

Forestar’s balance sheet shows $481.2 million in cash and equivalents, providing liquidity for land acquisitions. Total debt of $716.6 million suggests a manageable leverage ratio, supported by steady cash flows from lot sales. The absence of dividends indicates a focus on reinvesting profits into growth opportunities, reinforcing financial flexibility.

Growth Trends And Dividend Policy

Forestar’s growth is tied to U.S. housing demand, particularly in high-growth regions. The company does not pay dividends, opting to reinvest earnings into land development to sustain expansion. Its partnership with D.R. Horton ensures a predictable sales pipeline, supporting long-term growth trends despite cyclical housing market fluctuations.

Valuation And Market Expectations

The market likely values Forestar based on its earnings stability and growth potential in the residential development sector. With a P/E ratio derived from its $4.00 EPS, investors may assess its valuation relative to peers in the homebuilding and land development space, factoring in its strategic ties to D.R. Horton.

Strategic Advantages And Outlook

Forestar’s key advantages include its integrated relationship with D.R. Horton, disciplined land acquisition strategy, and focus on high-demand markets. The outlook remains positive, supported by demographic trends favoring suburban housing. However, exposure to interest rate fluctuations and economic cycles could impact near-term performance.

Sources

Company filings, CIK 0001406587

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