Invitation Homes Inc. (INVH)

Basic

  • Market Cap

    $20.17B

  • EV

    $27.87B

  • Shares Out

    611.96M

  • Revenue

    $2,372.97M

  • Employees

    1,511

Margins

  • Gross

    59.77%

  • EBITDA

    56.57%

  • Operating

    28.57%

  • Pre-Tax

    20.73%

  • Net

    20.67%

  • FCF

    —

Returns (5Yr Avg)

  • ROA

    1.7%

  • ROE

    2.13%

  • ROCE

    2.81%

  • ROIC

    —

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • P/FFO

    —

  • P/Adjusted FFO

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $36.53

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $3.88

  • Earnings (Dil)

    $0.8

  • FCF

    —

  • Book Value

    $16.73

Growth (CAGR)

  • Rev 3Yr

    9.59%

  • Rev 5Yr

    7.93%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    35.86%

  • Dil EPS 5Yr

    38.8%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    7.26%

  • EBITDA Fwd 2Yr

    6.21%

  • EPS Fwd 2Yr

    8.32%

  • EPS LT Growth Est

    5.27%

Dividends

  • Yield

    —

  • Payout

    129.89%

  • DPS

    $1.04

  • DPS Growth 3Yr

    20.12%

  • DPS Growth 5Yr

    18.77%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    11.13%

Select a metric from the list below to chart it

Dec '14
Dec '16
Dec '18
Dec '20
Dec '22
Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

1,723.0

1,764.7

1,822.8

1,996.6

2,238.1

2,387.8

Other Revenues, Total

—

—

—

-1.5

-9.6

-14.8

Total Revenues

1,723.0

1,764.7

1,822.8

1,995.1

2,228.5

2,373.0

Total Revenues % Chg.

63.4%

2.4%

3.3%

9.4%

11.7%

9.3%

Cost of Goods Sold, Total

720.9

731.6

739.2

777.8

874.3

954.7

Gross Profit

1,002.1

1,033.1

1,083.7

1,217.3

1,354.2

1,418.2

Selling General & Admin Expenses, Total

81.9

61.5

62.7

74.8

73.7

75.9

Depreciation & Amortization

560.5

533.7

552.5

592.1

638.1

664.4

Other Operating Expenses, Total

642.4

595.2

615.2

666.9

711.8

740.3

Operating Income

359.7

437.9

468.4

550.4

642.4

677.9

Interest Expense, Total

-383.6

-367.2

-353.9

-322.7

-304.1

-321.8

Net Interest Expenses

-383.6

-367.2

-353.9

-322.7

-304.1

-321.8

Income (Loss) On Equity Invest.

0.6

1.7

0.6

—

—

—

Other Non Operating Income (Expenses)

6.4

3.5

1.1

-5.8

-11.2

-7.5

EBT, Excl. Unusual Items

-17.0

75.9

116.2

221.9

327.1

348.6

Merger & Related Restructuring Charges

-16.9

-4.3

—

—

—

—

Gain (Loss) On Sale Of Investments

—

6.5

29.7

-9.4

-3.9

0.2

Gain (Loss) On Sale Of Assets

49.7

96.3

54.6

60.0

90.7

155.7

Asset Writedown

-6.7

-14.2

-6.3

-0.7

-0.3

-0.4

Insurance Settlements

—

—

3.9

—

—

—

Other Unusual Items

-14.1

-13.0

-0.6

-9.1

-28.8

-12.0

EBT, Incl. Unusual Items

-5.0

147.1

197.4

262.8

384.8

491.9

Earnings From Continuing Operations

-5.0

147.1

197.4

262.8

384.8

491.9

Minority Interest

0.1

-1.6

-1.2

-1.4

-1.5

-1.5

Net Income

-4.9

145.5

196.2

261.4

383.3

490.5

Preferred Dividend and Other Adjustments

0.8

0.4

0.4

0.3

0.7

0.7

Net Income to Common Incl Extra Items

-5.7

145.1

195.8

261.1

382.7

489.8

Net Income to Common Excl. Extra Items

-5.7

145.1

195.8

261.1

382.7

489.8

Total Shares Outstanding

520.6

541.6

567.1

601.0

611.4

612.0

Weighted Avg. Shares Outstanding

520.4

531.2

554.0

577.7

609.8

611.7

Weighted Avg. Shares Outstanding Dil

520.4

532.5

555.5

579.2

611.1

612.9

EPS

-0.0

0.3

0.4

0.5

0.6

0.8

EPS Diluted

-0.0

0.3

0.3

0.4

0.6

0.8

EBITDA

920.2

971.6

1,021.0

1,142.6

1,280.5

1,342.3