Invitation Homes

INVH US Real Estate Single-Family Residential REITs
S&P 500
$27.54
-0.07%
Delayed · cached 15 min

Fair value analysis

INVH
Invitation Homes
Real EstateSingle-Family Residential REITs
$27.54
Close used for this calculation
$22.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability25/25
Returns4/25
Balance Sheet11/25
Efficiency13/25
Growth17/25
Good
Quality radar
53Prof.25/25Ret.4/25Eff.13/25B.Sht11/25Growth17/25

Consensus fair value

$22.74
Above FV
▼ -17.4% against the close used
Model range $1.87 – $63.20
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$1.87Fair value$22.74Bull$63.20
FairClose
52-week traded range
52W low $24.3952W high $30.62

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Invitation Homes closed at $27.54, 21.1% above the consensus fair value of $22.74 drawn from 8 valuation models.

Financial DNA score 53/100 — Good. P/E of 28.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$19.06
-30.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$18.18
-34.0%
√(22.5 × EPS × BVPS)
EPS=0.96, BVPS=15.3 · outside Graham range (P/E 28.7, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
$19.20
-30.3%
EPS × 20x (sector P/E)
EPS=0.96, Sector P/E=20x
Peter Lynch (PEG)
$22.60
-17.9%
EPS × Growth% (PEG = 1 is fair)
EPS=0.96, g=23.5%
Dividend Discount (DDM)
$63.20
+129.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.17, r=10%, g=8%
Book Value (P/B)
$1.87
-93.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15.3, ROE=6.5%, g=6%, r=10%
Reverse DCF
$27.54
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12% | Historical: 23.5%
Margin of Safety
$14.11
-48.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18.81, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.