INVH · Invitation Homes Inc.
$30.462026-07-21Sector: Real Estate; Industry: REIT - Residential; Sub-Industry: Single-Family Residential REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-111.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-3 · $-7) Analysts Range ($27 · $35) 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.Q1 | $2.4B | — | 28.8% | 0.0% | $700MM | $525MM | $1.2B | 8.4% | — | 3.9% | $17.9B | $0.86 | — |
| 2024.Q4 | $2.4B | 0.0% | 28.8% | 0.0% | $700MM | $466MM | $1.2B | 8.8% | — | 3.9% | $17.8B | $0.86 | — |
| 2025.Q1 | $2.6B | 7.7% | 28.3% | 0.0% | $741MM | $485MM | $1.2B | 9.0% | — | 4.2% | $17.7B | $0.75 | — |
| 2025.Q4 | $2.6B | 0.0% | 28.3% | 0.0% | $741MM | $747MM | $1.5B | 8.5% | — | 4.2% | $17.8B | $0.75 | — |
| 2026.Q1 | $2.8B | 6.5% | 31.2% | 0.0% | $869MM | $507MM | $1.4B | 8.8% | — | 4.9% | $17.8B | $0.96 | 21.2 |
| italics below = DCF projection · 10yr Rev CAGR: 3.8% |
| 2027.Q1 | $2.9B | +3.2% | 27.2% | 2.0% | $766MM | −$529MM | $237MM | 8.7% | $219MM | 4.3% | $18.3B | $1.26 | 24.2 |
| 2028.Q1 | $3.0B | +3.3% | 27.2% | 4.0% | $776MM | −$522MM | $253MM | 8.7% | $214MM | 4.2% | $18.8B | $1.28 | 23.8 |
| 2029.Q1 | $3.1B | +3.6% | 27.2% | 6.0% | $787MM | −$549MM | $238MM | 8.6% | $186MM | 4.1% | $19.4B | $1.30 | 23.4 |
| 2030.Q1 | $3.2B | +3.9% | 27.2% | 8.0% | $800MM | −$572MM | $228MM | 8.6% | $164MM | 4.1% | $20.0B | $1.32 | 23.1 |
| 2031.Q1 | $3.3B | +4.0% | 27.2% | 10.0% | $814MM | −$574MM | $240MM | 8.6% | $158MM | 4.0% | $20.5B | $1.34 | 22.7 |
|
| Term. Yr+ | $4.2B | 4.1% | 28.3% | 20.0% | $950MM | −$453MM | $497MM | 8.6% | $4.8B | 8.6% | — | — | — |
Active scenario IV: $0 (-111.2% vs market)