Company Valuation: KB Home

Data adjusted to current consolidation scope
Fiscal Period: November 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,498 2,686 4,133 6,068 4,166 3,439 - -
Change - -23.2% 53.83% 46.83% -31.34% -17.45% - -
Enterprise Value (EV) 1 4,892 4,196 5,095 7,161 5,631 4,867 4,951 5,030
Change - -14.23% 21.42% 40.55% -21.37% -13.56% 1.73% 1.6%
P/E 6.65x 3.45x 7.41x 9.79x 10.5x 16.8x 12.2x 8.66x
PBR 1.17x 0.75x 1.04x 1.47x 1.04x 0.88x 0.82x 0.73x
PEG - 0.1x -0.3x 0.5x -0.4x -0.4x 0.3x 0.2x
Capitalization / Revenue 0.61x 0.39x 0.64x 0.88x 0.67x 0.67x 0.62x 0.59x
EV / Revenue 0.85x 0.61x 0.79x 1.03x 0.9x 0.95x 0.89x 0.87x
EV / EBITDA 5.71x 3.42x 5.66x 7.49x 8.32x 12x 9.96x 8.27x
EV / EBIT 7.4x 4.05x 7.09x 9.37x 11.1x 21x 16.4x 16.1x
EV / FCF -63.8x 30.4x 4.87x 22.1x 19.6x 7.19x 49.9x -
FCF Yield -1.57% 3.29% 20.6% 4.52% 5.1% 13.9% 2.01% -
Dividend per Share 2 0.6 0.6 0.7 0.95 1 1 0.996 1.087
Rate of return 1.5% 1.91% 1.34% 1.15% 1.55% 1.78% 1.78% 1.94%
EPS 2 6.01 9.09 7.03 8.45 6.15 3.335 4.608 6.481
Distribution rate 9.98% 6.6% 9.96% 11.2% 16.3% 30% 21.6% 16.8%
Net sales 1 5,725 6,904 6,411 6,930 6,236 5,115 5,534 5,787
EBITDA 1 857.2 1,226 900.5 956.3 676.9 405.2 496.9 608.6
EBIT 1 661.3 1,037 718.7 763.9 507.1 232 302.8 313
Net income 1 564.7 816.7 590.2 655 428.8 205.4 266.5 337.1
Net Debt 1 1,394 1,510 962.8 1,094 1,464 1,428 1,512 1,591
Reference price 2 39.99 31.39 52.10 82.74 64.33 56.10 56.10 56.10
Nbr of stocks (in thousands) 87,478 85,584 79,319 73,334 64,765 61,310 - -
Announcement Date 12/01/22 11/01/23 10/01/24 13/01/25 18/12/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.82x0.95x12.01x1.78% 3.44B
14.12x1.34x10.35x1.2% 42.36B
12.58x - - 0.8% 24.02B
10.8x0.91x8.62x3.85% 17.48B
10.47x0.85x9.26x4.09% 14.16B
11.81x1.44x8.58x0.68% 14.09B
13.73x - - -.--% 6.64B
13.73x0.84x6.71x3.08% 6.63B
12.28x0.58x5.87x4.86% 5.53B
9.25x0.77x11x3.66% 5.16B
Average 12.56x 0.96x 9.05x 2.4% 13.95B
Weighted average by Cap. 12.61x 1.11x 9.33x 1.99%

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