DHI · D.R. Horton, Inc.
$166.292026-07-21Sector: Consumer Cyclical; Industry: Residential Construction; Sub-Industry: Homebuilding
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$138
-16.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($127 · $161) Analysts Range ($129 · $190) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q2 | $35.5B | — | 17.6% | 23.7% | $4.8B | −$3.0B | $1.7B | 9.7% | — | 17.8% | $26.7B | $16.42 | — |
| 2025.Q1 | $36.8B | 3.8% | 16.6% | 23.5% | $4.7B | −$2.2B | $2.5B | 11.2% | — | 17.4% | $27.0B | $16.46 | — |
| 2025.Q2 | $36.8B | 0.0% | 16.6% | 23.7% | $4.7B | −$2.0B | $2.6B | 10.4% | — | 16.8% | $28.4B | $16.46 | — |
| 2026.Q1 | $34.3B | -6.9% | 12.9% | 24.0% | $3.4B | −$340MM | $3.0B | 10.7% | — | 12.1% | $27.0B | $12.41 | — |
| 2026.Q2 | $33.3B | -2.6% | 11.8% | 24.3% | $3.0B | −$147MM | $2.8B | 10.2% | — | 10.7% | $28.3B | $10.98 | 12.3 |
| italics below = DCF projection · 10yr Rev CAGR: 4.3% |
| 2027.Q2 | $34.4B | +3.0% | 11.8% | 23.8% | $3.1B | −$871MM | $2.2B | 10.0% | $2.0B | 10.7% | $29.1B | $10.65 | 15.6 |
| 2028.Q2 | $36.4B | +5.8% | 11.7% | 23.4% | $3.3B | −$1.7B | $1.6B | 9.9% | $1.3B | 10.9% | $30.9B | $11.30 | 14.7 |
| 2029.Q2 | $38.1B | +4.7% | 11.7% | 23.0% | $3.4B | −$1.5B | $1.9B | 9.8% | $1.5B | 10.9% | $32.3B | $11.88 | 14.0 |
| 2030.Q2 | $39.7B | +4.4% | 11.7% | 22.6% | $3.6B | −$1.5B | $2.1B | 9.6% | $1.5B | 10.9% | $33.8B | $12.44 | 13.4 |
| 2031.Q2 | $41.4B | +4.3% | 11.6% | 22.1% | $3.8B | −$1.5B | $2.3B | 9.5% | $1.4B | 10.9% | $35.3B | $12.99 | 12.8 |
|
| Term. Yr+ | $52.9B | 4.1% | 11.6% | 20.0% | $4.9B | −$1.5B | $3.4B | 8.6% | $30.6B | 13.1% | — | — | — |
Active scenario IV: $138 (-16.9% vs market)