HORTON D R INC /DE/ (DHI)
Operative Builders · Industrials · $44.5B
Intrinsic Value (Consensus)
$159.62
Current Price
$156.33
Margin of Safety
+2.1%
2.1% Below Intrinsic Value
Value: $160
Price: $156
Valuation Model Estimates
Current Price: $156.33
DCF (Discounted Cash Flow)
$146.10
Graham Number
$148.66
Earnings Power Value
$112.33
Relative Value (P/E)
$231.40
Dividend Discount Model
$5.42
Consensus Value
$159.62
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
54
Profitability
18/25
Strength
17/25
Valuation
15/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Key Financials
- EPS (TTM)
- $11.57
- EPS (Forward)
- $11.80
- Book Value
- $84.90
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 14.8%
- Debt/Equity
- —
- Revenue Growth
- -6.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance