Invitation Homes Inc. (INVH)
Real Estate Operators (No Developers) & Lessors · Real Estate · $11.4B
Intrinsic Value (Consensus)
$15.71
Current Price
$19.20
Margin of Safety
-18.2%
18.2% Above Intrinsic Value
Value: $16
Price: $19
Valuation Model Estimates
Current Price: $19.20
DCF (Discounted Cash Flow)
$94.91
Graham Number
$18.62
Earnings Power Value
$9.32
Relative Value (P/E)
$19.20
Dividend Discount Model
$100.00
Consensus Value
$15.71
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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%.
Key Financials
- EPS (TTM)
- $0.96
- EPS (Forward)
- $1.15
- Book Value
- $16.04
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 6.2%
- Debt/Equity
- 88%
- Revenue Growth
- 4.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.6%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance