Invitation Homes Inc. Website

Invitation Homes Inc.

NYSE-INVH

Basic

  • Market Cap

    $22B

  • EV

    $29.78B

  • Shares Out

    612.54M

  • Revenue

    $2,469.57M

  • Employees

    1,555

Margins

  • Gross

    59.28%

  • EBITDA

    55.74%

  • Operating

    28%

  • Pre-Tax

    22%

  • Net

    21.93%

  • FCF

    42.72%

Returns (5Yr Avg)

  • ROA

    1.59%

  • ROTA

    3.07%

  • ROE

    3.07%

  • ROCE

    3.11%

  • ROIC

Valuation (TTM)

  • P/E

  • P/B

  • P/FFO

  • P/Adjusted FFO

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $38.45

  • P/E

  • PEG

  • P/FFO

  • P/Adjusted FFO

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $822.46M

  • Net Debt

    $7,737.62M

  • Debt/Equity

    0.84

  • EBIT/Interest

    2

Growth (CAGR)

  • Rev 3Yr

    10.13%

  • Rev 5Yr

    7.32%

  • Rev 10Yr

  • Dil EPS 3Yr

    34.68%

  • Dil EPS 5Yr

    71.1%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    6.44%

  • EBITDA Fwd 2Yr

    6.09%

  • EPS Fwd 2Yr

    -3.96%

  • EPS LT Growth Est

    8.6%

Dividends

  • Yield

  • Payout

    122.22%

  • DPS

    $1.08

  • DPS Growth 3Yr

    19.06%

  • DPS Growth 5Yr

    17.61%

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    -3.72%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Operating Revenues

1,764.7

1,822.8

1,996.6

2,238.1

2,432.3

2,488.4

Other Revenues, Total

-1.5

-9.6

-17.9

-18.9

Total Revenues

1,764.7

1,822.8

1,995.1

2,228.5

2,414.4

2,469.6

Total Revenues % Chg.

2.4%

3.3%

9.4%

11.7%

8.3%

8.1%

Cost of Goods Sold, Total

731.6

739.2

777.8

874.3

976.1

1,005.7

Gross Profit

1,033.1

1,083.7

1,217.3

1,354.2

1,438.3

1,463.9

Selling General & Admin Expenses, Total

61.5

62.7

74.8

73.7

81.4

87.4

Depreciation & Amortization

533.7

552.5

592.1

638.1

674.3

684.9

Other Operating Expenses, Total

595.2

615.2

666.9

711.8

755.7

772.4

Operating Income

437.9

468.4

550.4

642.4

682.6

691.5

Interest Expense, Total

-367.2

-353.9

-322.7

-304.1

-333.5

-345.3

Net Interest Expenses

-367.2

-353.9

-322.7

-304.1

-333.5

-345.3

Income (Loss) On Equity Invest.

1.7

0.6

Other Non Operating Income (Expenses)

3.5

1.1

-5.8

-11.2

-2.4

5.1

EBT, Excl. Unusual Items

75.9

116.2

221.9

327.1

346.7

351.3

Merger & Related Restructuring Charges

-4.3

Gain (Loss) On Sale Of Investments

6.5

29.7

-9.4

-3.9

0.4

0.1

Gain (Loss) On Sale Of Assets

96.3

54.6

60

90.7

183.5

204.4

Asset Writedown

-14.2

-6.3

-0.7

-0.3

-0.4

-0.3

Insurance Settlements

3.9

Other Unusual Items

-13

-0.6

-9.1

-28.8

-9.2

-12.2

EBT, Incl. Unusual Items

147.1

197.4

262.8

384.8

521

543.2

Earnings From Continuing Operations

147.1

197.4

262.8

384.8

521

543.2

Minority Interest

-1.6

-1.2

-1.4

-1.5

-1.6

-1.7

Net Income

145.5

196.2

261.4

383.3

519.5

541.6

Preferred Dividend and Other Adjustments

0.4

0.4

0.3

0.7

0.7

0.7

Net Income to Common Incl Extra Items

145.1

195.8

261.1

382.7

518.8

540.9

Net Income to Common Excl. Extra Items

145.1

195.8

261.1

382.7

518.8

540.9

Total Shares Outstanding

541.6

567.1

601

611.4

612

612.5

Weighted Avg. Shares Outstanding

531.2

554

577.7

609.8

611.9

612.1

Weighted Avg. Shares Outstanding Dil

532.5

555.5

579.2

611.1

613.3

613.6

EPS

0.3

0.4

0.5

0.6

0.8

0.9

EPS Diluted

0.3

0.3

0.4

0.6

0.8

0.9

EBITDA

971.6

1,021

1,142.6

1,280.5

1,356.9

1,376.4