investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Lennar Corporation (LEN)

Previous Close$108.23
Intrinsic Value$77.00
Upside potential  -29%
Previous Close
$108.23
Intrinsic Value
$77.00*
Potential        
-29%

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 year2022(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %24.1NaN
Revenue, $33671NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m26883NaN
Operating income, $m6788NaN
EBITDA, $m6873NaN
Interest expense (income), $mNaN
Earnings before tax, $m5928NaN
Tax expense, $m1366NaN
Net income, $m4562NaN

BALANCE SHEET

Cash and short-term investments, $m4639NaN
Total assets, $m37984NaN
Adjusted assets (=assets-cash), $m33345NaN
Average production assets, $m3943NaN
Working capital, $m23161NaN
Total debt, $m6323NaN
Total liabilities, $m13744NaN
Total equity, $m24240NaN
Debt-to-equity ratio0.261NaN
Adjusted equity ratio0.656NaN

CASH FLOW

Net income, $m4562NaN
Depreciation, amort., depletion, $m85NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m3266NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-33NaN
Free cash flow, $m3298NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m23161
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN

Company description

Lennar Corporation, together with its subsidiaries, operates as a homebuilder primarily under the Lennar brand in the United States. It operates through Homebuilding East, Homebuilding Central, Homebuilding Texas, Homebuilding West, Financial Services, Multifamily, and Lennar Other segments. The company's homebuilding operations include the construction and sale of single-family attached and detached homes, as well as the purchase, development, and sale of residential land; and development, construction, and management of multifamily rental properties. It also offers residential mortgage financing, title, insurance, and closing services for home buyers and others, as well as originates and sells securitization commercial mortgage loans. In addition, the company is involved in the fund investment activity. It primarily serves first-time, move-up, active adult, and luxury homebuyers. Lennar Corporation was founded in 1954 and is based in Miami, Florida.
HomeMenuAccount