返回排名列表

DR Horton Inc (DHI)

合理估值
Consumer CyclicalResidential ConstructionUnited States

基本面

76

价格

$135.70

市值

$39.00B

第一部分 · 这家公司值多少

概览

D.R. Horton is the largest homebuilder in the United States measured by homes closed. In fiscal 2025 (year ended September 30, 2025) it closed 84,863 homes at an average price of about $370,400, operating through 92 homebuilding divisions in 126 markets across 36 states. Almost all land development and construction work is performed by subcontractors; D.R. Horton buys or options the land, designs the product, manages the build and sells the finished home. Around the core homebuilding business it runs three adjacent operations: a rental segment that builds single-family and multi-family communities and sells them as income-producing assets, a 62%-owned publicly traded lot developer (Forestar) that supplies finished lots, and a financial services arm (DHI Mortgage plus title and insurance agencies) that finances and closes the homes it sells.

盈利方式

Revenue is recognized almost entirely at closing, when a finished home is delivered to the buyer. Homes are sold from model homes by commissioned in-house salespeople and by independent brokers; the buyer puts down earnest money and contracts typically contain a financing contingency, with one to three months between signing and closing. The gross margin on home sales was 21.5% in fiscal 2025 against 23.5% the year before. Rental revenue is lumpy and comes from selling completed single-family and multi-family rental communities rather than from collecting rent. Financial services earns origination and title fees: DHI Mortgage originated or brokered 68,982 loans in fiscal 2025, mostly agency-eligible, and sells substantially all loans and the related servicing rights to third parties shortly after origination rather than holding them. Forestar sells developed lots, 83% of them to D.R. Horton itself, so that revenue is largely eliminated on consolidation.

分部营收

Homebuilding占比未披露

Builds and sells single-family homes, mostly entry-level and first move-up, to individual buyers across 126 US markets. The filing states this is the core business and generated 92% of consolidated revenues; segment revenues were about $31.5 billion in fiscal 2025.

Rental占比未披露

Develops single-family rental communities and multi-family apartment properties and sells the completed communities to investors and rental operators. In fiscal 2025 it closed 3,460 single-family rental homes and 2,947 multi-family units, for about $1.6 billion of segment revenue.

Forestar (lot development)占比未披露

A separately listed residential lot developer, 62% owned and consolidated, that buys raw land, entitles and develops it and sells finished lots to homebuilders. It sold 14,240 lots in fiscal 2025, 83% of them to D.R. Horton, so most of its roughly $1.7 billion of revenue is intersegment and eliminated in the consolidated figure.

Financial services占比未披露

DHI Mortgage originates mortgages for buyers of D.R. Horton homes and sells them on, alongside title agency and insurance agency services. Segment revenue was about $0.8 billion in fiscal 2025.

护城河

成本优势 · 狭窄

Homebuilding is a commoditised, locally competitive business: D.R. Horton itself says it competes on price, location, quality and design against local, regional and national builders and against the existing-home market. What it has instead of a brand advantage is scale. It is the largest builder in the country by closings, which lets it negotiate materials and subcontractor pricing on a national as well as a local basis, spread overhead over far more units, and keep a lot pipeline through its 62% stake in Forestar rather than tying up capital in raw land. Its captive mortgage arm also lets it control the financing step and use rate buydowns as a selling tool. These are real cost and distribution advantages, but they do not stop competitors entering a local market, and none of them protects volumes when rates rise.

需求驱动因素

周期性

Demand for new homes is one of the most rate-sensitive things in the economy. A buyer's decision is made on the monthly payment, so mortgage rates, employment and consumer confidence move volumes directly; when rates rise, builders either lose orders or pay to buy the rate down, which shows up as a lower gross margin rather than a lower order count. Fiscal 2025 is the illustration: consolidated revenues fell 7% to $34.3 billion, closings fell 5% and home sales gross margin fell from 23.5% to 21.5%, so pre-tax income dropped 25% to $4.7 billion on a much smaller revenue decline. The company skews to entry-level buyers, who are the most payment-constrained part of the market. Against the cycle sits a slower structural driver — household formation and a long shortfall of new construction — which is why the downturns in this industry tend to be sharp but not permanent.

主要风险

  • The business is cyclical — The company discloses that its homebuilding, rental and land development operations are cyclical and significantly affected by changes in economic, real estate and other conditions, which can adversely affect results.
  • Mortgage availability and interest rates — A disclosed risk factor covers reductions in mortgage financing provided by government agencies, changes in government financing programmes, a reduced ability to sell originated loans on attractive terms, and rising mortgage rates — any of which can cut buyers' ability to obtain financing.
  • Input cost inflation — The filing flags increases in the cost of land, labour, materials and services, and the possibility that the company cannot pass those increases on through higher selling prices.
  • Inventory write-downs — The company discloses that it may have to take significant write-downs or impairments on the carrying value of land and home inventories, which would hit reported results. It says it tries to limit this by controlling the level of inventory investment and by buying lots that are substantially ready to build on where it can.
  • Competition — A disclosed risk factor covers competition in the homebuilding and rental markets, which the company says can limit its ability to sell homes and rental properties at profitable prices. It competes for land, materials, skilled labour and financing as well as for buyers.
  • Cancellations of contracts in backlog — Because contracts are typically signed one to three months before closing and usually contain a financing contingency, the company discloses that cancellations of sales contracts in backlog can reduce revenue and profitability.
  • Mortgage repurchase obligations — DHI Mortgage sells substantially all the loans it originates, but the company discloses that increases in loan repurchase obligations and credit losses could hurt the financial services business and consolidated results.
  • Dependence on Forestar — The company discloses that its significant investment in Forestar, and its reliance on Forestar for lot supply, could hurt results if Forestar runs into operational or financial trouble.

客户集中度

The filing does not disclose a customer concentration figure for the group, and the structure of the business makes one unlikely to be meaningful: homes are sold one at a time to tens of thousands of individual buyers — 84,863 closings in fiscal 2025 — across 126 markets, so no single customer is material. The one genuine concentration sits inside the group rather than outside it: Forestar sold 83% of its lots to D.R. Horton itself in fiscal 2025, which is an intersegment dependence, not an external customer risk. The rental segment is the exception in kind, since whole communities are sold to a small number of institutional buyers, but the filing does not quantify that.

看多理由

Buyers argue that scale is the whole point: as the largest builder in the country by closings, D.R. Horton buys materials and subcontractor time on terms smaller builders cannot match, and spreads overhead across nearly 85,000 homes a year. They point to the asset-light land strategy — optioning lots and sourcing them through a separately financed, 62%-owned Forestar instead of warehousing raw land — as the thing that should make the next downturn less damaging than past homebuilding cycles, and to the captive mortgage arm, which sells its loans on rather than holding credit risk and gives the company a direct lever on affordability through rate buydowns. They note that even in a year when closings, margins and pre-tax income all fell, the company still earned $4.7 billion pre-tax and generated $3.4 billion of operating cash from homebuilding. And they lean on the structural argument: household formation against years of under-building, with the entry-level segment D.R. Horton dominates as the part of the market with the most unmet demand.

看空理由

Sellers fear that fiscal 2025 shows how the operating leverage works in reverse: revenue down 7%, closings down 5%, but pre-tax income down 25%, because holding volume in a high-rate market costs margin — home sales gross margin fell from 23.5% to 21.5%. They argue that the incentives and rate buydowns propping up demand are a direct transfer from the income statement, and that if rates stay high the choice is between shrinking volumes and thinner margins with no third option. They point to the concentration in entry-level buyers, the most payment-sensitive and least financially resilient cohort, and to the company's own disclosure that it may have to write down land and home inventories. They note that this is a business with no pricing power against local competitors or against the existing-home market, where a fall in mortgage rates would also release more used-home supply. And they remind buyers that the industry's peak earnings and peak margins have historically been the wrong moment to extrapolate.

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 12.8Score: 62Market cap: —

The second-largest US homebuilder by closings, Lennar sells high-volume production homes to the same entry-level and first move-up buyers in the same Sun Belt and Southeastern markets, and like D.R. Horton bundles its own mortgage and title services into the sale.

P/E: 11.9Score: 74Market cap: $22.33B

Pulte builds across the same three buyer segments D.R. Horton serves — entry-level, move-up and active adult — in overlapping metropolitan markets, and competes for the same land positions and subcontractor capacity.

P/E: 16.0Score: 65Market cap: $16.70B

Through Ryan Homes and NVHomes, NVR sells affordable and move-up production homes to the same buyers in the Mid-Atlantic and Southeast, with a mortgage arm attached to the sale just as D.R. Horton has.

Meritage Homes CorporationMTH

Meritage concentrates on entry-level and first move-up homes in Texas, Arizona, Florida and the Carolinas — precisely the states where D.R. Horton's Express Homes brand sells the most.

KB HomeKBH

KB Home targets the same price-sensitive first-time buyer in California, Texas and the Southwest, and offers in-house financing through KBHS Home Loans, competing on monthly payment as much as on the house itself.

Taylor Morrison Home CorporationTMHC

Taylor Morrison sells entry-level, move-up and resort-lifestyle homes across Florida, Texas, Arizona and the Carolinas, overlapping with D.R. Horton's largest regions and also competing in build-to-rent communities.

资产负债表与流动性

营收

$33.35B

最近12个月(截至2026/6/30)

净利润

$3.05B

最近12个月(截至2026/6/30)

自由现金流

$3.28B

股东权益合计

$24.19B

负债合计

$10.73B

流动比率

4.66

利息覆盖率

-

债务/EBITDA

1.74

每股收益

营收与净利润

自由现金流

收入构成

历史财务表

利润率变化

债务变化

债务负担有多重

增长一览表

增长 — 营业收入

公允价值估算

周期性合理估值

公允价值

$129.74

当前价格

$135.70

安全边际

-4.6%

公允价值区间

$100.54 - $158.95

所用估值方法之间的离散区间,并非经过统计校准的置信区间。

估算方法

分析师目标价:$158.92
现金流折现法(DCF):不适用于此类公司
市盈率法(P/E):$128.70
格雷厄姆成长公式:不适用于此类公司
盈利能力价值(EPV):$95.16
合理市净率(P/B):不适用于此类公司
股息折现模型(戈登模型):不适用于此类公司
P/FFO(运营资金):不适用于此类公司
周期中段收益:数据不足,无法计算
市销率法(P/S):不适用于此类公司
分析师共识:买入 (10B / 15H / 1S)
最近财报超预期:+4.37%

估值指标

市盈率(P/E)

13.03

ROE

14.8%

市净率(P/B)

1.60

P/FCF

11.94

毛利率

22.6%

ROIC

-

盈利能力雷达图

价值创造(经济护城河)

ROIC

-

WACC

10.2%

ROIC − WACC

-

基本面分析标准

通过(16)

  • EPS shows upward trend
  • Price CAGR 17.57%
  • P/FCF 11.94
  • P/B Ratio 1.60
  • Debt/Equity ratio
  • Positive Free Cash Flow
  • CapEx intensity
  • Debt/EBITDA
  • Return on Tangible Assets
  • Low reliance on intangibles
  • Price below Graham Number
  • ROE 12.8%
  • Revenue Growth 5Y 11.0%
  • PEG Ratio 1.03
  • Earnings Quality (OCF/NI) 1.10
  • Share Dilution -6.6%

未通过(6)

  • Gross Margin 22.6%
  • DCF valuation (Overvalued)
  • Analyst Consensus 38% Buy
  • Earnings Surprise avg 0.7%
  • Net Margin Trend 9.2% vs 11.5%
  • Piotroski F-Score 3/9

不可用(5)

  • ROIC NaN%
  • Dividend Payout NaN%
  • Operating Margin NaN%
  • Current Ratio
  • Interest Coverage

Piotroski F-评分

3/9

存在严重财务隐患

score
criteria

盈利质量

1.10

高质量:盈利有现金流支撑

股权稀释

-6.6%

正在回购股份,对股东友好

机构持股

公司治理

管理团队

姓名职位年龄
Mr. David V. AuldExecutive Chairman69
Mr. Paul J. RomanowskiPresident, CEO & Director54
Mr. Bill W. WheatExecutive VP & CFO59
Mr. Michael J. MurrayExecutive VP & COO59
Mr. Aron M. OdomSenior VP & Corporate Controller51
Collin Michael DawsonVice President of Corporate Finance & Treasurer-
Ms. Jessica Leigh HansenSenior VP of Communications & People and Head of Investor Relations-
Mr. Thomas B. MontanoSenior VP, Corporate Compliance Officer & Corporate Secretary-
Mr. Rick HortonPresident of South Region-
Matt FarrisPresident of West Region-

审计风险

7

董事会风险

6

薪酬风险

5

股东权利风险

8

第二部分 · 价格与买入时机

这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。

文件

  • 年度报告(10-K)

    对公司业务、财务业绩和风险的年度概述。

    提交日期:2025-11-19

    查看文件
  • 季度报告(10-Q)

    最近三个月财务表现的最新情况。

    提交日期:2026-07-23

    查看文件
  • 临时报告(8-K)

    关于重大事件(如管理层变动或重要公告)的通知。

    提交日期:2026-09-15

    查看文件

via SEC EDGAR

损益历史

via SEC EDGAR

Latest News

Recent headlines for DHI, sourced from Markets Gazette.

  • 3d agoNEGATIVE
    Tassi ipotecari al 9%? Tre azioni che subiranno di più

    D.R. Horton Inc. (DHI) faces significant headwinds as chief economist Selma Hepp warns of a potential 9% mortgage rate scenario if inflation reaccelerates and US Treasury yields climb due to fiscal deficits. While not the base case, such extreme rates would severely cripple housing activity, exacerbate affordability issues, and freeze inventory as buyer demand plummets. As the largest US homebuilder by volume, D.R. Horton's stock is particularly vulnerable to a downturn in the housing market driven by elevated borrowing costs, potentially impacting sales and profitability.

via Markets Gazette