/
DCF Valuation
Base-case fair value
$169.02
Intrinsic $225.35 · 25% MOS
Current price: $71.39
Base-case summary
Our base-case DCF for Green Brick Partners, Inc. (GRBK) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 21.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $195M in trailing free cash flow, this produces an intrinsic value of $225.35 per share. A 25% safety margin gives a fair value of $169.02, suggesting the stock is currently 137% undervalued against the $71.39 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$195M
Cash & equivalents
$145M
Total debt
$245M
Shares outstanding
43M