INVH · Invitation Homes Inc.
$25.552026-05-17Sector: Real Estate; Industry: REIT - Residential; Sub-Industry: Single-Family Residential REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-110.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-3 · $-6) Analysts Range ($27 · $40) 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 |
|---|
| 2021.Q4 | $2.0B | — | 27.6% | 0.0% | $551MM | $389MM | $940MM | 7.4% | — | 3.2% | $17.2B | $0.43 | — |
| 2022.Q4 | $2.2B | 12.1% | 29.1% | 0.0% | $652MM | $339MM | $991MM | 8.3% | — | 3.7% | $17.8B | $0.63 | — |
| 2023.Q4 | $2.4B | 8.7% | 28.8% | 0.0% | $700MM | $576MM | $1.3B | 8.1% | — | 3.9% | $18.0B | $0.85 | — |
| 2024.Q4 | $2.6B | 7.7% | 28.3% | 0.0% | $741MM | $466MM | $1.2B | 8.8% | — | 4.1% | $17.8B | $0.74 | — |
| 2025.Q4 | $2.7B | 4.2% | 35.8% | 0.0% | $978MM | $747MM | $1.7B | 8.5% | — | 5.5% | $17.8B | $0.96 | 16.0 |
| italics below = DCF projection · 10yr Rev CAGR: 3.9% |
| 2026.Q4 | $2.8B | +2.0% | 27.2% | 2.0% | $741MM | −$330MM | $411MM | 8.4% | $379MM | 4.1% | $18.1B | $1.21 | 21.1 |
| 2027.Q4 | $2.8B | +2.0% | 27.2% | 4.0% | $741MM | −$316MM | $425MM | 8.4% | $361MM | 4.1% | $18.4B | $1.21 | 21.1 |
| 2028.Q4 | $3.0B | +4.9% | 27.2% | 6.0% | $761MM | −$725MM | $36MM | 8.4% | $28MM | 4.0% | $19.2B | $1.24 | 20.6 |
| 2029.Q4 | $3.1B | +4.5% | 27.2% | 8.0% | $778MM | −$646MM | $132MM | 8.4% | $96MM | 4.0% | $19.8B | $1.27 | 20.1 |
| 2030.Q4 | $3.2B | +4.3% | 27.2% | 10.0% | $795MM | −$610MM | $185MM | 8.5% | $123MM | 4.0% | $20.4B | $1.30 | 19.7 |
|
| Term. Yr+ | $4.2B | 4.1% | 28.3% | 20.0% | $940MM | −$448MM | $492MM | 8.6% | $4.8B | 8.6% | — | — | — |
Active scenario IV: $0 (-110.7% vs market)