Discover why PHM stock stands out as one of the best value opportunities in today’s market. In this article, we break down detailed DCF valuations under bear, base, and bull case scenarios, evaluate dividend sustainability, and offer key insights for long-term investors looking for the best places to invest in stocks. Whether you’re just starting in the stock market or are a seasoned investor, this in-depth look will help you make informed decisions.
DCF VALUATION – BEAR CASE
- Assumptions:
- EBITDA Growth Rate: 2%
- Terminal Growth Rate: 1.5%
- Discount Rate: 9%
- Valuation Outputs:
- Sum of Present Value of UFCF: $10,993 million
- Terminal Value: $39,784 million
- Present Value of Terminal Value: $25,857 million
- Enterprise Value: $36,850 million
- Equity Value per Share: $184.45
DCF VALUATION – BASE CASE
- Assumptions:
- EBITDA Growth Rate: 4%
- Terminal Growth Rate: 2.5%
- Discount Rate: 7.5%
- Valuation Outputs:
- Sum of Present Value of UFCF: $12,131 million
- Terminal Value: $66,657 million
- Present Value of Terminal Value: $46,430 million
- Enterprise Value: $58,561 million
- Equity Value per Share: $293.50
DCF VALUATION – BULL CASE
- Assumptions:
- EBITDA Growth Rate: 6%
- Terminal Growth Rate: 3.5%
- Discount Rate: 6.5%
- Valuation Outputs:
- Sum of Present Value of UFCF: $13,220 million
- Terminal Value: $123,795 million
- Present Value of Terminal Value: $90,356 million
- Enterprise Value: $103,576 million
- Equity Value per Share: $519.58
VALUATION SUMMARY AND UPSIDE POTENTIAL
- Current Share Price: $113.36
- Valuation Range:
- Bear Case: $184.45 ⟶ 63% Upside
- Base Case: $293.50 ⟶ 159% Upside
- Bull Case: $519.58 ⟶ 358% Upside
PHM appears to be significantly undervalued across all three cases, with even the conservative bear case offering substantial upside over the current market price.
DIVIDEND SUSTAINABILITY ANALYSIS
- Dividend per Share: $0.86
- Free Cash Flow Used: $1,318 million
- Dividend Payout Ratio: 7%
This low payout ratio indicates strong dividend sustainability and ample room for dividend growth or reinvestment in business operations.
SUMMARY VIEW
PulteGroup demonstrates robust free cash flow generation with high upside potential even under conservative assumptions. The company’s low debt, stable cash flows, and consistent dividend payments make it a compelling choice for long-term investors. With upside ranging from 63% to over 350%, PHM offers a favorable risk-reward profile in today’s market.
VALUATION RANGE
- Bear Case: $184.45
- Base Case: $293.50
- Bull Case: $519.58
- Current Price: $113.36
- Valuation Implies: PHM is trading significantly below intrinsic value across all modeled scenarios.
Check Out – FOX Stock Valuation: Is It Time to Buy This Undervalued Media Giant? (2025)
