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 12,262 - -
Change - -26.95% 22.22% 6.2% -13.85% 2.94% - -
Enterprise Value (EV) 1 18,415 15,100 17,422 18,638 16,900 17,378 17,636 17,791
Change - -18% 15.38% 6.98% -9.33% 2.83% 1.48% 0.88%
P/E 106x 42.5x 35.6x 34.6x 27.2x 37x 44.5x 49.8x
PBR 2.43x 1.64x 1.88x 1.93x 1.67x 2.01x 1.94x 1.96x
PEG - 0.6x 0.8x 4.99x 2.94x -1.7x -2.7x -4.7x
Capitalization / Revenue 11.2x 7.15x 8.02x 8x 6.44x 6.44x 6.22x 5.91x
EV / Revenue 14.1x 10.1x 10.7x 10.8x 9.13x 9.13x 8.95x 8.58x
EV / EBITDA 27.9x 20.6x 21.5x 20.4x 17.4x 17.1x 16.7x 16.1x
EV / EBIT 64x 45.6x 49.4x 46.5x 36.4x 34.6x 32.7x 29.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.4 0.72 0.88 1.04 1.2 1.317 1.389 1.46
Rate of return 0.92% 2.39% 2.45% 2.78% 3.74% 3.86% 4.07% 4.28%
EPS 2 0.41 0.71 1.01 1.08 1.18 0.9208 0.7663 0.6846
Distribution rate 97.6% 101% 87.1% 96.3% 102% 143% 181% 213%
Net sales 1 1,304 1,491 1,624 1,729 1,850 1,904 1,970 2,073
EBITDA 1 660.4 734.2 809.3 912.1 968.5 1,014 1,056 1,108
EBIT 1 287.5 331.2 352.7 400.7 464.1 502.3 538.9 595.1
Net income 1 135.3 250.8 366.2 398.5 439 373.7 292.7 273.8
Net Debt 1 3,832 4,447 4,402 4,811 4,987 5,115 5,373 5,529
Reference price 2 43.61 30.14 35.96 37.42 32.10 34.08 34.08 34.08
Nbr of stocks (in thousands) 334,396 353,445 362,056 369,507 371,106 359,815 - -
Announcement Date 2/24/22 2/23/23 2/22/24 2/20/25 2/19/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.79x11.39x18.68x3.87% 26.25B
51.4x10.4x17.48x4.26% 24.74B
50.23x12.84x19.57x3.61% 18.48B
33.04x8.88x16.98x3.97% 17.89B
36.4x9.53x16.9x4.6% 15.49B
-89.26x8.95x19.87x3.61% 15.02B
31.89x10.15x20.79x3.3% 12.73B
35.27x9.13x17.13x3.86% 12.26B
37.76x10.6x16.96x4.58% 12.19B
Average 24.39x 10.21x 18.26x 3.96% 17.23B
Weighted average by Cap. 26.92x 10.35x 18.25x 3.97%

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. A4XA Stock
  5. Valuation American Homes 4 Rent