Valuation models
price $146.00 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused127.21 – 179.17149.092% undervaluedDCF · Perpetuity growth · 10y131.13 – 184.69153.665% undervaluedDCF · EBITDA exit · 5y146.53 – 159.65152.925% undervaluedDCF · EBITDA exit · 10y145.35 – 168.95156.617% undervaluedP/E · peers143.24 – 156.50149.092% undervaluedP/E · own history75.97 – 132.53103.7841% overvaluedPEG—83.5675% overvaluedEV/EBITDA · peers109.34 – 135.80117.7724% overvaluedEV/Revenue · peers64.30 – 74.8071.46104% overvaluedEarnings power value93.87 – 133.28110.4332% overvaluedDividend discount21.07 – 43.4329.11402% overvaluedWall St. consensus target—158.508% belowCost of capital (WACC)—9.39%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
149.09
D. R. Horton closed at $146.00 — undervalued by 2% vs model.
127.21the model's range179.17
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
29.11 – 156.61
Wall St. target
158.50 8% below
Below model, 1y
30 of 30 days
How it is valued
Valued asCyclical
Revenue declining (~-2% recent)Moderate margins (10% net margin)Pays dividendsModerately volatile earningsStrong FCF yield (8.0%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.