Valuation Invitation Homes Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 10:01:11 2026-04-15 am EDT			5-day change	1st Jan Change
26.46 ^USD	-0.02%		+2.87%	-4.46%

Apr. 14	Jefferies & Co Adjusts Invitation Homes Price Target to $27 From $28, Maintains Hold Rating	MT
Apr. 13	RBC Capital Adjusts Invitation Homes PT to $28 From $29, Maintains Sector Perform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	27,057	18,122	20,874	19,585	17,036	15,867	-	-
Change	-	-33.02%	15.18%	-6.17%	-13.02%	-6.86%	-	-
Enterprise Value (EV) ¹	34,446	25,628	28,719	27,581	25,061	23,855	23,660	23,504
Change	-	-25.6%	12.06%	-3.96%	-9.14%	-4.81%	-0.82%	-0.66%
P/E ratio	101x	47x	40.1x	43.2x	28.9x	37.4x	35.8x	31.3x
PBR	2.78x	1.76x	2.06x	2.01x	1.78x	1.71x	1.71x	1.89x
PEG	-	1.2x	1.1x	-3.3x	1x	-1.4x	8.1x	2.2x
Capitalization / Revenue	13.6x	8.1x	8.58x	7.48x	6.24x	5.7x	5.57x	5.34x
EV / Revenue	17.3x	11.5x	11.8x	10.5x	9.18x	8.58x	8.3x	7.91x
EV / EBITDA	29.4x	19.4x	20.3x	18.4x	16.2x	15.5x	15x	14.3x
EV / EBIT	63.5x	41.1x	41.6x	41.9x	33.8x	31.7x	29.9x	27.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.68	0.88	1.32	1.13	1.17	1.204	1.246	1.301
Rate of return	1.5%	2.97%	3.87%	3.53%	4.21%	4.55%	4.71%	4.92%
EPS ²	0.45	0.63	0.85	0.74	0.96	0.7083	0.7396	0.8456
Distribution rate	151%	140%	155%	153%	122%	170%	168%	154%
Net sales ¹	1,997	2,238	2,432	2,619	2,729	2,782	2,850	2,972
EBITDA ¹	1,171	1,318	1,413	1,497	1,552	1,538	1,581	1,648
EBIT ¹	542.2	623	690.9	658.3	741	752	792.2	868.7
Net income ¹	261.1	382.7	518.8	453.2	587	414.9	425.6	466.4
Net Debt ¹	7,388	7,506	7,845	7,996	8,025	7,988	7,793	7,637
Reference price ²	45.34	29.64	34.11	31.97	27.79	26.47	26.47	26.47
Nbr of stocks (in thousands)	596,769	611,410	611,958	612,605	613,021	599,446	-	-
Announcement Date	2/15/22	2/15/23	2/13/24	2/26/25	2/18/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INVITATION HOMES INC.	37.37x	8.58x	15.51x	4.55%	15.87B
AVALONBAY COMMUNITIES, INC.	34.93x	10.52x	17.24x	4.19%	23.76B
EQUITY RESIDENTIAL	44.56x	9.89x	16.47x	4.59%	23.17B
ESSEX PROPERTY TRUST, INC.	43.07x	11.86x	17.9x	4.18%	16.21B
SUN COMMUNITIES, INC.	49.63x	8.47x	19.25x	3.44%	16.03B
MID-AMERICA APARTMENT COMMUNITIES, INC.	38.18x	9.04x	16.25x	4.85%	14.7B
EQUITY LIFESTYLE PROPERTIES, INC.	31.85x	10.06x	20.7x	3.34%	12.53B
UDR, INC.	66.77x	10.01x	16.5x	4.95%	11.45B
AMERICAN HOMES 4 RENT	49.12x	8.53x	16.06x	4.29%	10.96B
CAMDEN PROPERTY TRUST	84.16x	9.15x	16.47x	4.18%	10.66B
Average	47.96x	9.61x	17.23x	4.25%	15.53B
Weighted average by Cap.	45.77x	9.71x	17.22x	4.26%