Fair value (multi-method)
Four independent methods triangulate what INVH is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$68.06
Method range
$9.46 – $68.06
median $31.18
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $68.06 | +130.70% |
| Exit multiple | $30.67 | +3.95% |
| Analyst target | $31.69 | +7.42% |
| Graham number | $9.46 | -67.95% |
- Forward DCF$68.06
- Exit multiple$30.67
- Analyst target$31.69
- Graham number$9.46
Stock price
$29.50
FCF / share (TTM)
$0.39
3Y FCF CAGR
5.1%
Fair value @ hist. growth
$7.63
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
23.1%
per year over your projection horizon
Margin of safety -286.5% vs hist-growth DCF
Historical 3Y CAGR
5.1%
Your model implies
23.1%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 5% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.9% | 19.3% | 18.3% | 17.2% | 15.9% | 14.5% |
| 7.9% | 22.1% | 21.2% | 20.3% | 19.3% | 18.2% |
| 8.9% | 24.6% | 23.9% | 23.1% | 22.3% | 21.3% |
| 9.9% | 27.0% | 26.4% | 25.7% | 24.9% | 24.2% |
| 10.9% | 29.3% | 28.7% | 28.1% | 27.4% | 26.7% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
2.87
Demanding vs growth
Net debt
$8.25B
Total debt − cash
Beta
0.84
Vs market benchmark
Frequently asked questions
Invitation Homes (INVH) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.