Company Valuation: Forestar Group Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 922.7 556.8 1,344 1,640 1,352 1,544 -
Change - -39.65% 141.45% 21.96% -17.56% 14.2% -
Enterprise Value (EV) 1,474 998 1,423 1,865 1,775 1,544 1,544
Change - -32.27% 42.62% 31.01% -4.81% -13.05% 0%
P/E 8.28x 3.12x 8.09x 8.09x 8.08x 10.3x 9.52x
PBR 0.91x 0.46x 0.98x 1.03x 0.76x 0.81x 0.74x
PEG - 0.1x -1.12x 0.4x -0.5x -1x 1.18x
Capitalization / Revenue 0.7x 0.37x 0.94x 1.09x 0.81x 0.93x 0.88x
EV / Revenue 0x 0x 0x 0x 0x 0.93x 0.88x
EV / EBITDA 0x 0x 0x 0x 0x 7.36x 7.01x
EV / EBIT 0x 0x 0x 0x 0x 7.89x 7.27x
EV / FCF -0x 0x 0x -0x -0x 9.77x 8.82x
FCF Yield -33% 18.9% 27% -9.79% -14.8% 10.2% 11.3%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 2.25 3.59 3.33 4 3.29 2.943 3.18
Distribution rate - - - - - - -
Net sales 1 1,326 1,519 1,437 1,509 1,662 1,662 1,747
EBITDA 1 163.5 233.1 209.4 243.8 212.6 209.7 220.3
EBIT 1 160.8 230.4 206.4 240.8 209.1 195.7 212.2
Net income 1 110.2 178.8 166.9 203.4 167.9 150.8 163.7
Net Debt 550.9 441.2 79 225.2 423.5 - -
Reference price 2 18.63 11.19 26.94 32.37 26.59 30.26 30.26
Nbr of stocks (in thousands) 49,527 49,759 49,904 50,654 50,833 51,009 -
Announcement Date 04/11/21 09/11/22 07/11/23 29/10/24 28/10/25 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
10.28x - - - 1.54B
11.93x - - - 133M
9.23x1.71x7.25x2.63% 99.21M
Average 10.48x 1.71x 7.25x 2.63% 591.8M
Weighted average by Cap. 10.35x 1.71x 7.25x 2.63%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. FOR Stock
  4. Valuation Forestar Group Inc.