investorscraft@gmail.com

Intrinsic ValueUnited Homes Group, Inc. (UHG)

Previous Close$1.98
Intrinsic Value
Upside potential
Previous Close
$1.98

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

United Homes Group, Inc. operates in the residential construction and real estate development sector, specializing in the design, construction, and sale of single-family homes. The company primarily targets entry-level and move-up homebuyers, leveraging a vertically integrated model to control costs and streamline operations. Its revenue is generated through home sales, with a focus on strategic markets that demonstrate strong demand and affordability. UHG differentiates itself through efficient project execution, competitive pricing, and a reputation for quality craftsmanship, positioning it as a mid-tier player in a highly fragmented industry. The company’s market position is bolstered by its ability to adapt to regional housing trends and maintain a scalable supply chain, though it faces competition from larger national builders and local developers. By concentrating on underserved markets with growth potential, UHG aims to balance volume and margins while navigating cyclical housing demand.

Revenue Profitability And Efficiency

In FY 2024, United Homes Group reported revenue of $463.7 million, with net income of $46.9 million, reflecting a net margin of approximately 10.1%. The company’s diluted EPS stood at $0.90, supported by disciplined cost management. Operating cash flow was $15.4 million, while capital expenditures were minimal at -$31,750, indicating efficient capital allocation and a lean operational structure.

Earnings Power And Capital Efficiency

UHG demonstrates moderate earnings power, with its net income translating to a return on equity of roughly 10.3%, assuming average shareholder equity. The company’s capital efficiency is evident in its low capex requirements, allowing it to prioritize liquidity and debt management. However, its reliance on home sales exposes earnings to housing market volatility and interest rate fluctuations.

Balance Sheet And Financial Health

As of FY 2024, UHG held $22.6 million in cash and equivalents against total debt of $120.3 million, resulting in a net debt position of $97.7 million. The debt-to-equity ratio suggests moderate leverage, though the company’s ability to service debt depends on sustained home sales and stable operating margins. Its balance sheet reflects a typical capital structure for a growth-oriented homebuilder.

Growth Trends And Dividend Policy

UHG has not instituted a dividend policy, reinvesting cash flows into operations and growth initiatives. Revenue growth will hinge on market expansion and execution efficiency, given the cyclical nature of the housing sector. The company’s focus on scalable markets and cost control may support incremental margin improvement, but macroeconomic headwinds remain a risk.

Valuation And Market Expectations

With a market capitalization derived from 48.97 million shares outstanding, UHG’s valuation metrics reflect investor expectations for steady growth in a competitive industry. The absence of dividends suggests the market prices the stock on earnings potential rather than income generation. Comparables analysis would be essential to contextualize its P/E and EV/EBITDA multiples relative to peers.

Strategic Advantages And Outlook

UHG’s strategic advantages include its regional focus, operational agility, and cost-efficient construction processes. The outlook depends on housing demand stability, labor and material cost trends, and interest rate environments. Success will require balancing growth with financial discipline, particularly in managing leverage and inventory turnover. The company’s ability to capitalize on underserved markets could drive long-term value.

Sources

10-K filing, CIK 0001830188

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