Previous Close | $22.62 |
Intrinsic Value | $69.48 |
Upside potential | +207% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, CIK 0001406587
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |