Previous Close | $66.81 |
Intrinsic Value | $113.64 |
Upside potential | +70% |
Data is not available at this time.
Green Brick Partners, Inc. operates as a diversified homebuilding and land development company, primarily serving high-growth markets in the U.S. The company focuses on constructing single-family homes, townhomes, and luxury properties, catering to entry-level, move-up, and affluent buyers. Its revenue model is driven by land acquisition, development, and home sales, with a strategic emphasis on desirable locations in Texas, Georgia, and Florida. Green Brick differentiates itself through disciplined capital allocation, vertical integration, and a focus on premium communities. The company benefits from strong demographic trends in its core markets, including population growth and job creation, which sustain demand for housing. Its market positioning is further strengthened by partnerships with local builders and a reputation for quality craftsmanship. In a competitive sector, Green Brick stands out for its operational efficiency and ability to capitalize on fragmented regional opportunities.
Green Brick reported revenue of $2.1 billion in FY 2024, with net income of $381.6 million, reflecting a robust net margin of approximately 18.2%. Diluted EPS stood at $8.45, demonstrating strong profitability. Operating cash flow was $25.9 million, while capital expenditures were modest at $4.4 million, indicating efficient capital deployment. The company’s ability to maintain high margins underscores its disciplined cost management and pricing power in its core markets.
The company’s earnings power is evident in its high return on equity, driven by strategic land investments and efficient homebuilding operations. With minimal capital expenditures relative to revenue, Green Brick demonstrates capital efficiency, reinvesting cash flows into high-return projects. Its asset-light approach and focus on premium communities contribute to sustained profitability, even in cyclical housing markets.
Green Brick maintains a solid balance sheet, with $141.5 million in cash and equivalents and total debt of $344.9 million, reflecting a conservative leverage profile. The company’s liquidity position supports ongoing land acquisitions and development, while its debt levels remain manageable relative to equity. This financial stability positions it well for opportunistic growth and market downturns.
Green Brick has consistently grown revenue and earnings, benefiting from strong demand in its target markets. The company does not currently pay dividends, opting instead to reinvest profits into land development and organic expansion. This aligns with its growth-focused strategy and capital allocation priorities, which emphasize long-term value creation over near-term shareholder returns.
The market values Green Brick at a premium relative to peers, reflecting its high margins, growth trajectory, and disciplined execution. Investors likely anticipate continued outperformance in its core markets, supported by favorable demographic trends and operational efficiency. The company’s valuation multiples suggest confidence in its ability to sustain earnings growth and capitalize on housing demand.
Green Brick’s strategic advantages include its focus on high-growth regions, vertical integration, and partnerships with local builders. The outlook remains positive, driven by strong housing demand and the company’s ability to navigate supply chain challenges. Risks include interest rate sensitivity and cyclical downturns, but Green Brick’s disciplined approach positions it to outperform over the long term.
Company filings (10-K), investor presentations
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 |