Stock INVH INVITATION HOMES INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Invitation Homes Inc.

Equities

INVH

US46187W1071

Residential REITs

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
34.72 USD +0.70% Intraday chart for Invitation Homes Inc. +3.43% +1.79%
Apr. 10 RBC Raises Price Target on Invitation Homes to $37 From $36, Keeps Outperform Rating MT
Apr. 08 Invitation to Buy 500 New Homes For $140 Million MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 16,135 16,648 27,057 18,122 20,874 21,265 - -
Enterprise Value (EV) 1 24,510 24,466 34,446 25,628 28,719 28,944 29,172 29,431
P/E ratio 111 x 84.9 x 101 x 47 x 40.1 x 48 x 44.7 x 38.1 x
Yield 1.8% 2.02% 1.5% 2.97% 3.87% 3.23% 3.53% 3.93%
Capitalization / Revenue 9.14 x 9.13 x 13.6 x 8.1 x 8.58 x 8.23 x 7.82 x 7.35 x
EV / Revenue 13.9 x 13.4 x 17.3 x 11.5 x 11.8 x 11.2 x 10.7 x 10.2 x
EV / EBITDA 24.8 x 23.6 x 29.4 x 19.4 x 20.3 x 19.5 x 18.5 x 17.2 x
EV / FCF - - 43.9 x 29.5 x 32.4 x 32.7 x 29.5 x 28.7 x
FCF Yield - - 2.28% 3.38% 3.08% 3.06% 3.39% 3.48%
Price to Book 1.99 x 1.99 x 2.78 x 1.76 x 2.06 x 2.13 x 2.05 x 2.01 x
Nbr of stocks (in thousands) 538,357 560,534 596,769 611,410 611,958 612,485 - -
Reference price 2 29.97 29.70 45.34 29.64 34.11 34.72 34.72 34.72
Announcement Date 2/18/20 2/16/21 2/15/22 2/15/23 2/13/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,765 1,823 1,997 2,238 2,432 2,585 2,719 2,895
EBITDA 1 989.8 1,038 1,171 1,318 1,413 1,486 1,580 1,708
EBIT 1 406.3 467.1 542.2 623 690.9 772.7 851.3 930.9
Operating Margin 23.03% 25.63% 27.16% 27.84% 28.41% 29.89% 31.31% 32.16%
Earnings before Tax (EBT) 1 50.78 142.9 202.8 294.1 337.5 412.5 464.7 539.7
Net income 1 145.1 195.8 261.1 382.7 518.8 434.4 458.4 519.2
Net margin 8.22% 10.74% 13.08% 17.1% 21.33% 16.81% 16.86% 17.93%
EPS 2 0.2700 0.3500 0.4500 0.6300 0.8500 0.7229 0.7770 0.9105
Free Cash Flow 1 - - 784.3 867.4 886 886.2 989.4 1,025
FCF margin - - 39.28% 38.76% 36.43% 34.28% 36.38% 35.4%
FCF Conversion (EBITDA) - - 66.96% 65.81% 62.68% 59.65% 62.61% 59.99%
FCF Conversion (Net income) - - 300.37% 226.68% 170.78% 203.99% 215.86% 197.39%
Dividend per Share 2 0.5400 0.6000 0.6800 0.8800 1.320 1.120 1.227 1.366
Announcement Date 2/18/20 2/16/21 2/15/22 2/15/23 2/13/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 509.5 520.2 532.3 557.3 568.7 579.8 589.9 600.4 617.7 624.3 631.9 643.1 653.6 658.9 662.8
EBITDA 1 294.7 307.9 316.9 332.7 330.4 338.2 349.6 353 353.7 357.2 361.3 365.7 366.4 374.8 382
EBIT 1 132.8 147.8 154.1 165.5 141.9 161.4 174.5 175.6 168.9 171.9 188.8 191.5 191.6 198.3 218
Operating Margin 26.06% 28.41% 28.95% 29.7% 24.96% 27.83% 29.59% 29.24% 27.34% 27.54% 29.88% 29.79% 29.32% 30.1% 32.89%
Earnings before Tax (EBT) 56.45 60.31 74.98 84 55.48 79.65 90.91 91.49 74.23 80.85 - - - - -
Net income 1 69.11 74.48 92.4 110.8 79.03 100.4 120.1 137.7 131.6 129.4 108.7 112.4 109.6 114.7 117.6
Net margin 13.56% 14.32% 17.36% 19.88% 13.9% 17.32% 20.35% 22.94% 21.31% 20.72% 17.21% 17.48% 16.77% 17.4% 17.75%
EPS 2 0.1200 0.1200 0.1500 0.1800 0.1300 0.1600 0.2000 0.2200 0.2100 0.2100 0.1772 0.1818 0.1800 0.1857 0.1935
Dividend per Share 2 0.1700 0.1700 0.2200 0.2200 0.2200 0.2200 0.2600 0.2600 0.2600 0.5400 0.2800 0.2800 0.2800 0.2800 0.3086
Announcement Date 10/27/21 2/15/22 4/27/22 7/27/22 10/26/22 2/15/23 5/1/23 7/26/23 10/25/23 2/13/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 8,375 7,818 7,388 7,506 7,845 7,679 7,906 8,165
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 8.462 x 7.531 x 6.309 x 5.695 x 5.55 x 5.168 x 5.003 x 4.78 x
Free Cash Flow 1 - - 784 867 886 886 989 1,025
ROE (net income / shareholders' equity) 1.77% 2.34% 2.85% 3.81% 5.07% 4.18% 4.83% 5.57%
ROA (Net income/ Total Assets) 0.82% 1.12% 1.45% 2.06% 2.75% 2.13% 2.49% 2.82%
Assets 1 17,680 17,449 18,022 18,537 18,879 20,357 18,443 18,386
Book Value Per Share 2 15.10 14.90 16.30 16.80 16.60 16.30 16.90 17.30
Cash Flow per Share 2 - 1.250 1.570 1.680 1.810 1.870 2.020 2.150
Capex 1 644 271 1,264 723 221 406 353 370
Capex / Sales 36.47% 14.87% 63.33% 32.28% 9.09% 15.72% 12.99% 12.79%
Announcement Date 2/18/20 2/16/21 2/15/22 2/15/23 2/13/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Invitation Homes Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
22
Last Close Price
34.72 USD
Average target price
37.9 USD
Spread / Average Target
+9.16%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Residential REITs

1st Jan change Capi.
INVITATION HOMES INC. Stock Invitation Homes Inc.
+1.79% 21.27B
EQUITY RESIDENTIAL Stock Equity Residential
+6.51% 24.68B
ESSEX PROPERTY TRUST, INC. Stock Essex Property Trust, Inc.
-0.41% 15.85B
MID-AMERICA APARTMENT COMMUNITY, INC. Stock Mid-America Apartment Community, Inc.
-3.89% 15.08B
SUN COMMUNITIES, INC. Stock Sun Communities, Inc.
-10.90% 14.84B
AMERICAN HOMES 4 RENT Stock American Homes 4 Rent
+1.25% 13.34B
UDR INC. Stock UDR Inc.
-0.99% 12.48B
EQUITY LIFESTYLE PROPERTIES, INC. Stock Equity LifeStyle Properties, Inc.
-14.19% 11.29B
CAMDEN PROPERTY TRUST Stock Camden Property Trust
+0.33% 10.84B
APARTMENT INCOME REIT CORP. Stock Apartment Income REIT Corp.
+10.60% 5.57B
Residential REITs
  1. Stock Market
  2. Equities
  3. INVH Stock
  4. Financials Invitation Homes Inc.