Company Valuation: American Homes 4 Rent

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 14,583 10,653 13,020 13,827 11,912 11,971 - -
Change - -26.95% 22.22% 6.2% -13.85% 0.49% - -
Enterprise Value (EV) 1 18,415 15,100 17,422 18,638 16,900 17,161 17,290 17,323
Change - -18% 15.38% 6.98% -9.33% 1.55% 0.75% 0.19%
P/E 106x 42.5x 35.6x 34.6x 27.2x 44.2x 42.1x 47.1x
PBR 2.43x 1.64x 1.88x 1.93x 1.67x 1.87x 1.89x 1.91x
PEG - 0.6x 0.8x 4.99x 2.94x -1.2x 8.37x -4.4x
Capitalization / Revenue 11.2x 7.15x 8.02x 8x 6.44x 6.31x 6.09x 5.8x
EV / Revenue 14.1x 10.1x 10.7x 10.8x 9.13x 9.05x 8.79x 8.4x
EV / EBITDA 27.9x 20.6x 21.5x 20.4x 17.4x 17x 16.5x 15.9x
EV / EBIT 64x 45.6x 49.4x 46.5x 36.4x 35.1x 32.6x 29.8x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.4 0.72 0.88 1.04 1.2 1.312 1.38 1.445
Rate of return 0.92% 2.39% 2.45% 2.78% 3.74% 3.94% 4.15% 4.34%
EPS 2 0.41 0.71 1.01 1.08 1.18 0.7525 0.7904 0.7066
Distribution rate 97.6% 101% 87.1% 96.3% 102% 174% 175% 204%
Net sales 1 1,304 1,491 1,624 1,729 1,850 1,896 1,966 2,063
EBITDA 1 660.4 734.2 809.3 912.1 968.5 1,008 1,050 1,093
EBIT 1 287.5 331.2 352.7 400.7 464.1 489.1 530.6 582.3
Net income 1 135.3 250.8 366.2 398.5 439 295.9 272.1 277.5
Net Debt 1 3,832 4,447 4,402 4,811 4,987 5,190 5,319 5,352
Reference price 2 43.61 30.14 35.96 37.42 32.10 33.27 33.27 33.27
Nbr of stocks (in thousands) 334,396 353,445 362,056 369,507 371,106 359,815 - -
Announcement Date 24/02/22 23/02/23 22/02/24 20/02/25 19/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
44.21x9.05x17.03x3.94% 11.97B
33.35x11.7x19.17x3.72% 27.18B
50.16x10.74x18x4.1% 25.74B
48.14x13.2x19.84x3.56% 18.86B
38.67x8.76x16.82x4.07% 17.58B
39.76x9.62x17.2x4.54% 15.74B
53.12x7.98x18.32x3.75% 14.65B
44.86x10.98x17.65x4.38% 12.91B
31.44x9.89x20.37x3.39% 12.31B
101.16x9.81x17.87x3.78% 11.58B
Average 48.49x 10.17x 18.23x 3.92% 16.85B
Weighted average by Cap. 46.62x 10.39x 18.29x 3.92%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AMH Stock
  4. Valuation American Homes 4 Rent