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 3,533 - -
Change - -23.2% 53.83% 46.83% -31.34% -15.21% - -
Enterprise Value (EV) 1 4,892 4,196 5,095 7,161 5,631 4,960 5,045 5,124
Change - -14.23% 21.42% 40.55% -21.37% -11.91% 1.7% 1.57%
P/E 6.65x 3.45x 7.41x 9.79x 10.5x 17.3x 12.5x 8.89x
PBR 1.17x 0.75x 1.04x 1.47x 1.04x 0.91x 0.84x 0.75x
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 0.69x 0.64x 0.61x
EV / Revenue 0.85x 0.61x 0.79x 1.03x 0.9x 0.97x 0.91x 0.89x
EV / EBITDA 5.71x 3.42x 5.66x 7.49x 8.32x 12.2x 10.2x 8.42x
EV / EBIT 7.4x 4.05x 7.09x 9.37x 11.1x 21.2x 16.7x 16.4x
EV / FCF -63.8x 30.4x 4.87x 22.1x 19.6x 7.33x 50.8x -
FCF Yield -1.57% 3.29% 20.6% 4.52% 5.1% 13.6% 1.97% -
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% 1.74% 1.73% 1.89%
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 5,117 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 1,037 718.7 763.9 507.1 233.9 302.8 313
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 57.62 57.62 57.62
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.28x0.97x12.24x1.74% 3.53B
14.15x1.35x10.3x1.21% 41.3B
12.83x - - 0.78% 24.48B
11.17x0.93x8.78x3.73% 17.94B
11.83x1.44x8.59x0.68% 14.12B
10.73x0.86x9.41x3.98% 14.42B
14.09x0.86x6.88x3% 6.75B
13.13x0.57x5.78x1.99% 5.46B
9.32x0.77x11.03x3.63% 5.16B
11.02x0.91x6.85x5.57% 4.75B
Average 12.55x 0.96x 8.87x 2.63% 13.79B
Weighted average by Cap. 12.68x 1.11x 9.26x 2.07%

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