Invitation Homes Inc. (INVH)
Real Estate Operators (No Developers) & Lessors · Real Estate · $17.2B
Intrinsic Value (Consensus)
$15.71
Current Price
$29.00
Margin of Safety
-45.8%
45.8% Above Intrinsic Value
Value: $16
Price: $29
Valuation Model Estimates
Current Price: $29.00
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%.
Health Score
C
54
Profitability
15/25
Strength
19/25
Valuation
7/25
Growth
13/25
Financial Health Signals
Strong earnings growth (20% YoY)
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
Similar Stocks (Real Estate)
ADAMAdamas Trust, Inc.
$75.49+300%
AGNCAGNC Investment Corp...
$59.20+300%
AIVApartment Investment...
$74.48+300%
ACREAres Commercial Real...
$17.41+276%
ACRACRES Commercial Rea...
$62.12+274%
Data last updated: 2026-06-16
Source: Yahoo Finance