Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of KB Home (KBH)

Previous Close$78.53
Intrinsic Value$71.34
Upside potential  -9%
Previous Close
$78.53
Intrinsic Value
$71.34
Potential        
-9%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-11-30 and quarterly data as of 2023-05-31.

  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, %20.6NaN
Revenue, $6904NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m5847NaN
Operating income, $m1057NaN
EBITDA, $m1092NaN
Interest expense (income), $mNaN
Earnings before tax, $m1068NaN
Tax expense, $m255NaN
Net income, $m812NaN

BALANCE SHEET

Cash and short-term investments, $m329NaN
Total assets, $m6652NaN
Adjusted assets (=assets-cash), $m6323NaN
Average production assets, $m229NaN
Working capital, $m3206NaN
Total debt, $m1867NaN
Total liabilities, $m2991NaN
Total equity, $m3661NaN
Debt-to-equity ratio0.510NaN
Adjusted equity ratio0.600NaN

CASH FLOW

Net income, $m812NaN
Depreciation, amort., depletion, $m35NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m183NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-45NaN
Free cash flow, $m229NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m3206
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount