What Is INVH Fair Value?
Invitation Homes (INVH) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Invitation Homes (INVH) has a composite fair value estimate of $29.10 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $26.59, suggesting the stock is fair value by 9.4%.
Data as of October 14, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$29.10
vs. current price of $26.59(+9.4%)
How Is INVH Fair Value Calculated?
Four independent models estimate what INVH is worth. Each uses different inputs and assumptions. The composite blends them by weight.
INVH Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$46.34
+74.3%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$25.93
-2.5%Fair Value
Inputs used
INVH Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$16.57
-37.7%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$7.96
-70.1%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $26.59 is 74.3% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.27B | $1.18B |
| Year 2 | $1.38B | $1.20B |
| Year 3 | $1.49B | $1.21B |
| Year 4 | $1.62B | $1.22B |
| Year 5 | $1.76B | $1.24B |
| Year 6 | $1.91B | $1.25B |
| Year 7 | $2.07B | $1.27B |
| Year 8 | $2.25B | $1.28B |
| Year 9 | $2.44B | $1.30B |
| Year 10 | $2.65B | $1.31B |
| Terminal Value | $56.89B | $28.21B |
What Are INVH's Key Financial Metrics?
Earnings & Growth
Current Price
$26.59
EPS (TTM)
$1.09
Forward P/E
37.4
Profit Margin
23.2%
Cash & Balance Sheet
Free Cash Flow
1.2B
EBITDA
1.5B
Book Value
$15.33
Total Debt
8.6B
What Do Analysts Say About INVH?
Low
$28.00
Average
$33.26
High
$41.00
Upside
+25.1%
INVH Fair Value FAQ
What is the fair value of INVH?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), INVH's estimated fair value is $29.10. The stock is currently trading at $26.59, which makes it fair value by our analysis.
How is INVH's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is INVH overvalued or undervalued?
Based on our analysis, INVH is fair value. The current price of $26.59 is 9.4% below our estimated fair value of $29.10.
What do Wall Street analysts say about INVH?
23 analysts cover Invitation Homes with a consensus rating of "Buy." The average price target is $33.26, ranging from $28.00 to $41.00. This implies 25.1% upside from the current price.