Dream Finders Homes, Inc.

DFH

DFHDream Finders Homes, Inc. US flag

New York Stock Exchange

15.92

USD

+1.29

- -

1.48BMarket Cap

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	77.18	82.87	96.51	101.97	55.58	39.72	18.98
Return on Assets (%)	- -	8.8	12.67	9.31	12.3	12	11.38	6.16
Return on Capital (%)	- -	10.17	15.87	13.45	19.2	17.83	16.15	8.05
Return on Invested Capital (%)	- -	11.88	17.15	14.02	17.18	17.51	14.52	6.97
Gross Margin (%)	12.99	13.83	15.07	16.3	18.41	19.49	18.61	17.46
EBITDA Margin (%)	5.41	6.1	7.79	8.79	10.96	11.89	10.11	6.91
Operating Margin (%)	4.65	5.29	7.1	8.27	10.45	11.42	9.73	6.24
Incremental Operating Margin (%)	- -	6.79	10.56	9.95	13.39	19.4	0.69	128.56
Pretax Margin (%)	4.45	6.03	7.45	8.42	10.66	10.79	9.84	6.57
Profit Margin (%)	3.32	5.27	6.98	6.36	7.85	7.89	7.54	5.02
Net Income to Common Margin (%)	3.2	4.65	6.61	6.11	7.41	7.53	7.23	4.71
Effective Tax Rate (%)	- -	- -	- -	16.94	22.98	23.86	22.22	23.48
Dvd Payout Ratio (%)	38.85	8	15.31	29.16	-0.3	-0.08	- -	- -
Sustainable Growth Rate (%)	- -	71	70.18	68.37	102.28	55.62	39.72	18.98

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	192	248	334	783	991	845	1,286	1,606
ST Debt	163	218	290	763	966	530	991	1,015
LT Debt	29	30	44	20	25	315	295	591
Total Debt/EBITDA	6.8	5.45	3.78	4.63	2.71	1.9	2.86	5.38
Net Debt/EBITDA	5.52	4.14	3.12	3.19	1.64	0.74	2.25	4.59
Total Debt/EBIT	7.9	6.29	4.15	4.92	2.84	1.98	2.97	5.96
Net Debt/EBIT	6.42	4.77	3.43	3.39	1.72	0.77	2.34	5.09
EBITDA to Interest Expense	41.42	205.03	101.46	251.46	11,445.22	- -	- -	- -
EBITDA-CapEx/Interest Expense	26.53	191.97	98.1	247.33	11,271.94	- -	- -	- -
EBIT to Interest Expense	35.64	177.82	92.45	236.8	10,911.12	- -	- -	- -
Interest Expense	1	- -	1	1	- -	- -	- -	- -
Common Equity/Total Assets	8.81	10.97	16.96	6.29	15.47	25.34	29.18	31.52
Long-Term Debt/Equity (%)	37.03	20.6	20.95	3.56	3.08	29	20.77	36.85
Long-Term Debt/Capital (%)	10.69	7.62	8.13	1.83	1.62	19.02	12.13	19.96
Long-Term Debt/Total Assets (%)	7.68	5.81	6.05	1.05	1.04	12.29	8.86	15.86
Total Debt/Equity (%)	246.55	170.47	157.67	140.75	123.76	77.84	90.54	100.13
Total Debt/Capital (%)	71.14	63.03	61.19	72.41	64.9	51.04	52.87	54.25
Total Debt/Total Assets (%)	51.16	48.08	45.56	41.34	41.79	32.99	38.64	43.09
Net Debt to Equity	200.35	129.44	130.12	96.94	75.15	30.4	71.23	85.49
Net Debt/Capital (%)	62.39	53.9	54.88	63.13	51.77	28.41	46.87	50.31
EBITDA	28	45	88	169	366	446	450	299
EBITDA-CapEx	18	43	85	166	361	441	425	273
Operating Income (Loss)	24	39	81	159	349	428	433	270

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.08	0.14	0.1	0.19	0.25	0.47	0.18	0.15
Current Ratio	1.29	1.36	1.31	1.16	1.27	1.93	1.55	1.67
Quick Ratio	0.08	0.14	0.13	0.22	0.29	0.5	0.2	0.18
CFO/Avg Current Liab	- -	0.11	0.25	0.08	-0.02	0.3	-0.2	-0.07
Common Equity/Total Assets	8.81	10.97	16.96	6.29	15.47	25.34	29.18	31.52
Long-Term Debt/Equity (%)	37.03	20.6	20.95	3.56	3.08	29	20.77	36.85
Long-Term Debt/Capital (%)	10.69	7.62	8.13	1.83	1.62	19.02	12.13	19.96
Long-Term Debt/Total Assets (%)	7.68	5.81	6.05	1.05	1.04	12.29	8.86	15.86
Total Debt/Equity (%)	246.55	170.47	157.67	140.75	123.76	77.84	90.54	100.13
Total Debt/Capital (%)	71.14	63.03	61.19	72.41	64.9	51.04	52.87	54.25
Total Debt/Total Assets (%)	51.16	48.08	45.56	41.34	41.79	32.99	38.64	43.09
CFO/Total Liabilities	-0.84	8.23	18.58	4.86	-1.76	25.35	-13.45	-4.74
CFO/CapEx	-0.25	10.52	33.14	23.42	-4.98	78.28	-10.13	-3.9
Altman's Z-Score	1.85	2.01	2.23	2.46	2.79	4.37	3.41	2.86

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	135.25	76.58	86.85	100.82	136.92	118.04
Days Sales Outstanding	- -	- -	2.7	4.77	4.2	3.62	2.67	3.09
Inventory Turnover	- -	1.95	2.27	2.08	2.23	2.14	2.3	1.91
Days Inventory Outstanding	- -	187.18	160.8	175.78	163.61	170.44	159	191.35
Accounts Payable Turnover	- -	20.44	28.82	29.06	24.49	22.91	27.71	28.38
Accounts Payable Turnover Days	- -	17.86	12.66	12.56	14.91	15.93	13.17	12.86
Cash Conversion Cycle	- -	169.32	150.84	167.98	152.91	158.13	148.5	181.58
Inventory to Cash Days	- -	-187.18	-158.1	-171.01	-159.41	-166.82	-156.34	-188.25
Inventories	294	364	484	1,067	1,378	1,440	1,715	2,026
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	209	273	397	962	1,175	- -	- -	- -
Finished Goods	84	91	88	105	1,378	1,440	1,715	2,026
Other Inventory	- -	- -	- -	- -	-1,175	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	1,800	803	3,307	2,176	1,592
- Cash & Cash Equivalents	20	44	44	227	365	494	274	235
+ Preferred Equity and Hybrid Capital	16	58	56	155	156	148	148	148
+ Minority/Non Controlling Interest	29	30	32	24	13	13	27	31
+ Total Debt	192	248	334	783	991	845	1,286	1,606
Enterprise Value	217	292	378	2,535	1,599	3,819	3,363	3,143
Total Capital	270	393	546	1,082	1,527	1,656	2,433	2,961
Total Debt/Capital (%)	71.14	63.03	61.19	72.41	64.9	51.04	52.87	54.25
Total Debt / EV	0.88	0.85	0.88	0.31	0.62	0.22	0.38	0.51
EV/Sales	0.42	0.39	0.33	1.32	0.48	1.02	0.76	0.73
EV/EBITDA	7.68	6.44	4.28	15	4.36	8.57	7.47	10.52
EV/EBIT	8.93	7.42	4.7	15.92	4.58	8.92	7.77	11.66
EV/Cash Flow to Firm	- -	9.54	3.87	38.68	- -	10.21	- -	- -
EV/Free Cash Flow to Firm	26.05	8.72	3.76	37.11	- -	10.08	- -	- -
Diluted Market Cap	- -	- -	- -	1,854	924	3,767	2,334	1,732
Diluted Enterprise Value	217	292	378	2,589	1,719	4,280	3,521	3,283
EV per Share	2,191.06	2,950.86	4.15	27.4	17.24	41.04	35.97	33.76
TTM Sales	522	744	1,134	1,924	3,342	3,749	4,450	4,323
TTM EBITDA	28	45	88	169	366	446	450	299
TTM Operating Income	24	39	81	159	349	428	433	270
TTM Cash Flow to Firm	-2	31	98	66	-28	374	-257	-101
TTM Free Cash Flow to Firm	8	34	101	68	-22	379	-231	-75

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	27.36	-41.85	9.94	-10.09	-23.16
EV/EBIT	8.93	7.42	4.7	15.92	4.58	8.92	7.77	11.66
Enterprise Value	217	292	378	2,535	1,599	3,819	3,363	3,143
Low Price	- -	- -	- -	15.25	8.17	8.81	22.18	17.07
EV/Sales	0.42	0.39	0.33	1.32	0.48	1.02	0.76	0.73
EV/EBITDA	7.68	6.44	4.28	15	4.36	8.57	7.47	10.52
Price/Earnings	- -	- -	- -	15.31	3.24	11.71	6.76	7.82
Price/Earnings Average	- -	- -	- -	17.31	5.33	6.66	9.29	10.72
Price/Earnings High	- -	- -	- -	28.81	8.64	12.19	12.89	14.4
Price/Earnings Low	- -	- -	- -	12	3.06	2.9	6.44	7.8
Price/Book Value	- -	- -	- -	15.11	2.19	5.09	2.24	1.36
Price/Book Value Average	- -	- -	- -	17.08	3.6	2.9	3.08	1.86
Price/Book Value High	- -	- -	- -	28.43	5.84	5.3	4.27	2.5
Price/Book Value Low	- -	- -	- -	11.84	2.07	1.26	2.14	1.35
Price/Tangible Book Value	- -	- -	- -	8.18	1.7	4.32	2.24	1.48
Price/Tangible Book Value Average	- -	- -	- -	9.24	2.8	2.46	3.08	2.02
Price/Tangible Book Value High	- -	- -	- -	15.39	4.53	4.5	4.27	2.72
Price/Tangible Book Value Low	- -	- -	- -	6.41	1.6	1.07	2.13	1.47
Price/Sales	- -	- -	- -	0.94	0.24	0.88	0.49	0.37
Price/Sales Average	- -	- -	- -	1.06	0.4	0.5	0.67	0.51
Price/Sales High	- -	- -	- -	1.76	0.64	0.92	0.93	0.68
Price/Sales Low	- -	- -	- -	0.73	0.23	0.22	0.47	0.37
Price/Cash Flow	- -	- -	- -	27.7	-29.08	8.84	-8.48	-15.83
Price/Cash Flow Average	- -	- -	- -	31.31	-47.81	5.03	-11.66	-21.71
Price/Cash Flow High	- -	- -	- -	52.12	-77.53	9.2	-16.17	-29.16
Price/Cash Flow Low	- -	- -	- -	21.72	-27.43	2.19	-8.08	-15.8
Price/Free Cash Flow Average	- -	- -	- -	30.94	-68.8	5.65	-13.87	-31.76
Price/Free Cash Flow High	- -	- -	- -	51.49	-111.58	10.35	-19.24	-42.67
Price/Free Cash Flow Low	- -	- -	- -	21.46	-39.48	2.46	-9.62	-23.12
EV/Sales Average	0.42	0.39	0.33	1.44	0.63	0.64	0.94	0.86
EV/Sales High	0.42	0.39	0.33	2.14	0.88	1.06	1.2	1.04
EV/Sales Low	0.42	0.39	0.33	1.12	0.46	0.36	0.73	0.73
EV/EBITDA Average	7.68	6.44	4.28	16.39	5.78	5.37	9.28	12.5
EV/EBITDA High	7.68	6.44	4.28	24.38	8.02	8.87	11.86	15.01
EV/EBITDA Low	7.68	6.44	4.28	12.7	4.24	2.99	7.25	10.51
EV/EBIT Average	8.93	7.42	4.7	17.4	6.06	5.59	9.65	13.85
EV/EBIT High	8.93	7.42	4.7	25.89	8.41	9.24	12.33	16.63
EV/EBIT Low	8.93	7.42	4.7	13.48	4.45	3.11	7.53	11.65
Last Price	- -	- -	- -	19.45	8.66	35.53	23.27	17.1
High Price	- -	- -	- -	36.6	23.09	37	44.38	31.5
Enterprise Value Average	217	292	378	2,770	2,116	2,393	4,178	3,734
Enterprise Value High	217	292	378	4,121	2,937	3,956	5,337	4,484
Enterprise Value Low	217	292	378	2,146	1,553	1,333	3,261	3,140

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	77.18	82.87	96.51	101.97	55.58	39.72	18.98
Return on Assets (%)	- -	8.8	12.67	9.31	12.3	12	11.38	6.16
Return on Capital (%)	- -	10.17	15.87	13.45	19.2	17.83	16.15	8.05
Return on Invested Capital (%)	- -	11.88	17.15	14.02	17.18	17.51	14.52	6.97
Gross Margin (%)	12.99	13.83	15.07	16.3	18.41	19.49	18.61	17.46
EBITDA Margin (%)	5.41	6.1	7.79	8.79	10.96	11.89	10.11	6.91
Operating Margin (%)	4.65	5.29	7.1	8.27	10.45	11.42	9.73	6.24
Incremental Operating Margin (%)	- -	6.79	10.56	9.95	13.39	19.4	0.69	128.56
Pretax Margin (%)	4.45	6.03	7.45	8.42	10.66	10.79	9.84	6.57
Profit Margin (%)	3.32	5.27	6.98	6.36	7.85	7.89	7.54	5.02
Net Income to Common Margin (%)	3.2	4.65	6.61	6.11	7.41	7.53	7.23	4.71
Effective Tax Rate (%)	- -	- -	- -	16.94	22.98	23.86	22.22	23.48
Dvd Payout Ratio (%)	38.85	8	15.31	29.16	-0.3	-0.08	- -	- -
Sustainable Growth Rate (%)	- -	71	70.18	68.37	102.28	55.62	39.72	18.98

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	192	248	334	783	991	845	1,286	1,606
ST Debt	163	218	290	763	966	530	991	1,015
LT Debt	29	30	44	20	25	315	295	591
Total Debt/EBITDA	6.8	5.45	3.78	4.63	2.71	1.9	2.86	5.38
Net Debt/EBITDA	5.52	4.14	3.12	3.19	1.64	0.74	2.25	4.59
Total Debt/EBIT	7.9	6.29	4.15	4.92	2.84	1.98	2.97	5.96
Net Debt/EBIT	6.42	4.77	3.43	3.39	1.72	0.77	2.34	5.09
EBITDA to Interest Expense	41.42	205.03	101.46	251.46	11,445.22	- -	- -	- -
EBITDA-CapEx/Interest Expense	26.53	191.97	98.1	247.33	11,271.94	- -	- -	- -
EBIT to Interest Expense	35.64	177.82	92.45	236.8	10,911.12	- -	- -	- -
Interest Expense	1	- -	1	1	- -	- -	- -	- -
Common Equity/Total Assets	8.81	10.97	16.96	6.29	15.47	25.34	29.18	31.52
Long-Term Debt/Equity (%)	37.03	20.6	20.95	3.56	3.08	29	20.77	36.85
Long-Term Debt/Capital (%)	10.69	7.62	8.13	1.83	1.62	19.02	12.13	19.96
Long-Term Debt/Total Assets (%)	7.68	5.81	6.05	1.05	1.04	12.29	8.86	15.86
Total Debt/Equity (%)	246.55	170.47	157.67	140.75	123.76	77.84	90.54	100.13
Total Debt/Capital (%)	71.14	63.03	61.19	72.41	64.9	51.04	52.87	54.25
Total Debt/Total Assets (%)	51.16	48.08	45.56	41.34	41.79	32.99	38.64	43.09
Net Debt to Equity	200.35	129.44	130.12	96.94	75.15	30.4	71.23	85.49
Net Debt/Capital (%)	62.39	53.9	54.88	63.13	51.77	28.41	46.87	50.31
EBITDA	28	45	88	169	366	446	450	299
EBITDA-CapEx	18	43	85	166	361	441	425	273
Operating Income (Loss)	24	39	81	159	349	428	433	270

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.08	0.14	0.1	0.19	0.25	0.47	0.18	0.15
Current Ratio	1.29	1.36	1.31	1.16	1.27	1.93	1.55	1.67
Quick Ratio	0.08	0.14	0.13	0.22	0.29	0.5	0.2	0.18
CFO/Avg Current Liab	- -	0.11	0.25	0.08	-0.02	0.3	-0.2	-0.07
Common Equity/Total Assets	8.81	10.97	16.96	6.29	15.47	25.34	29.18	31.52
Long-Term Debt/Equity (%)	37.03	20.6	20.95	3.56	3.08	29	20.77	36.85
Long-Term Debt/Capital (%)	10.69	7.62	8.13	1.83	1.62	19.02	12.13	19.96
Long-Term Debt/Total Assets (%)	7.68	5.81	6.05	1.05	1.04	12.29	8.86	15.86
Total Debt/Equity (%)	246.55	170.47	157.67	140.75	123.76	77.84	90.54	100.13
Total Debt/Capital (%)	71.14	63.03	61.19	72.41	64.9	51.04	52.87	54.25
Total Debt/Total Assets (%)	51.16	48.08	45.56	41.34	41.79	32.99	38.64	43.09
CFO/Total Liabilities	-0.84	8.23	18.58	4.86	-1.76	25.35	-13.45	-4.74
CFO/CapEx	-0.25	10.52	33.14	23.42	-4.98	78.28	-10.13	-3.9
Altman's Z-Score	1.85	2.01	2.23	2.46	2.79	4.37	3.41	2.86

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	135.25	76.58	86.85	100.82	136.92	118.04
Days Sales Outstanding	- -	- -	2.7	4.77	4.2	3.62	2.67	3.09
Inventory Turnover	- -	1.95	2.27	2.08	2.23	2.14	2.3	1.91
Days Inventory Outstanding	- -	187.18	160.8	175.78	163.61	170.44	159	191.35
Accounts Payable Turnover	- -	20.44	28.82	29.06	24.49	22.91	27.71	28.38
Accounts Payable Turnover Days	- -	17.86	12.66	12.56	14.91	15.93	13.17	12.86
Cash Conversion Cycle	- -	169.32	150.84	167.98	152.91	158.13	148.5	181.58
Inventory to Cash Days	- -	-187.18	-158.1	-171.01	-159.41	-166.82	-156.34	-188.25
Inventories	294	364	484	1,067	1,378	1,440	1,715	2,026
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	209	273	397	962	1,175	- -	- -	- -
Finished Goods	84	91	88	105	1,378	1,440	1,715	2,026
Other Inventory	- -	- -	- -	- -	-1,175	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	1,800	803	3,307	2,176	1,592
- Cash & Cash Equivalents	20	44	44	227	365	494	274	235
+ Preferred Equity and Hybrid Capital	16	58	56	155	156	148	148	148
+ Minority/Non Controlling Interest	29	30	32	24	13	13	27	31
+ Total Debt	192	248	334	783	991	845	1,286	1,606
Enterprise Value	217	292	378	2,535	1,599	3,819	3,363	3,143
Total Capital	270	393	546	1,082	1,527	1,656	2,433	2,961
Total Debt/Capital (%)	71.14	63.03	61.19	72.41	64.9	51.04	52.87	54.25
Total Debt / EV	0.88	0.85	0.88	0.31	0.62	0.22	0.38	0.51
EV/Sales	0.42	0.39	0.33	1.32	0.48	1.02	0.76	0.73
EV/EBITDA	7.68	6.44	4.28	15	4.36	8.57	7.47	10.52
EV/EBIT	8.93	7.42	4.7	15.92	4.58	8.92	7.77	11.66
EV/Cash Flow to Firm	- -	9.54	3.87	38.68	- -	10.21	- -	- -
EV/Free Cash Flow to Firm	26.05	8.72	3.76	37.11	- -	10.08	- -	- -
Diluted Market Cap	- -	- -	- -	1,854	924	3,767	2,334	1,732
Diluted Enterprise Value	217	292	378	2,589	1,719	4,280	3,521	3,283
EV per Share	2,191.06	2,950.86	4.15	27.4	17.24	41.04	35.97	33.76
TTM Sales	522	744	1,134	1,924	3,342	3,749	4,450	4,323
TTM EBITDA	28	45	88	169	366	446	450	299
TTM Operating Income	24	39	81	159	349	428	433	270
TTM Cash Flow to Firm	-2	31	98	66	-28	374	-257	-101
TTM Free Cash Flow to Firm	8	34	101	68	-22	379	-231	-75

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	27.36	-41.85	9.94	-10.09	-23.16
EV/EBIT	8.93	7.42	4.7	15.92	4.58	8.92	7.77	11.66
Enterprise Value	217	292	378	2,535	1,599	3,819	3,363	3,143
Low Price	- -	- -	- -	15.25	8.17	8.81	22.18	17.07
EV/Sales	0.42	0.39	0.33	1.32	0.48	1.02	0.76	0.73
EV/EBITDA	7.68	6.44	4.28	15	4.36	8.57	7.47	10.52
Price/Earnings	- -	- -	- -	15.31	3.24	11.71	6.76	7.82
Price/Earnings Average	- -	- -	- -	17.31	5.33	6.66	9.29	10.72
Price/Earnings High	- -	- -	- -	28.81	8.64	12.19	12.89	14.4
Price/Earnings Low	- -	- -	- -	12	3.06	2.9	6.44	7.8
Price/Book Value	- -	- -	- -	15.11	2.19	5.09	2.24	1.36
Price/Book Value Average	- -	- -	- -	17.08	3.6	2.9	3.08	1.86
Price/Book Value High	- -	- -	- -	28.43	5.84	5.3	4.27	2.5
Price/Book Value Low	- -	- -	- -	11.84	2.07	1.26	2.14	1.35
Price/Tangible Book Value	- -	- -	- -	8.18	1.7	4.32	2.24	1.48
Price/Tangible Book Value Average	- -	- -	- -	9.24	2.8	2.46	3.08	2.02
Price/Tangible Book Value High	- -	- -	- -	15.39	4.53	4.5	4.27	2.72
Price/Tangible Book Value Low	- -	- -	- -	6.41	1.6	1.07	2.13	1.47
Price/Sales	- -	- -	- -	0.94	0.24	0.88	0.49	0.37
Price/Sales Average	- -	- -	- -	1.06	0.4	0.5	0.67	0.51
Price/Sales High	- -	- -	- -	1.76	0.64	0.92	0.93	0.68
Price/Sales Low	- -	- -	- -	0.73	0.23	0.22	0.47	0.37
Price/Cash Flow	- -	- -	- -	27.7	-29.08	8.84	-8.48	-15.83
Price/Cash Flow Average	- -	- -	- -	31.31	-47.81	5.03	-11.66	-21.71
Price/Cash Flow High	- -	- -	- -	52.12	-77.53	9.2	-16.17	-29.16
Price/Cash Flow Low	- -	- -	- -	21.72	-27.43	2.19	-8.08	-15.8
Price/Free Cash Flow Average	- -	- -	- -	30.94	-68.8	5.65	-13.87	-31.76
Price/Free Cash Flow High	- -	- -	- -	51.49	-111.58	10.35	-19.24	-42.67
Price/Free Cash Flow Low	- -	- -	- -	21.46	-39.48	2.46	-9.62	-23.12
EV/Sales Average	0.42	0.39	0.33	1.44	0.63	0.64	0.94	0.86
EV/Sales High	0.42	0.39	0.33	2.14	0.88	1.06	1.2	1.04
EV/Sales Low	0.42	0.39	0.33	1.12	0.46	0.36	0.73	0.73
EV/EBITDA Average	7.68	6.44	4.28	16.39	5.78	5.37	9.28	12.5
EV/EBITDA High	7.68	6.44	4.28	24.38	8.02	8.87	11.86	15.01
EV/EBITDA Low	7.68	6.44	4.28	12.7	4.24	2.99	7.25	10.51
EV/EBIT Average	8.93	7.42	4.7	17.4	6.06	5.59	9.65	13.85
EV/EBIT High	8.93	7.42	4.7	25.89	8.41	9.24	12.33	16.63
EV/EBIT Low	8.93	7.42	4.7	13.48	4.45	3.11	7.53	11.65
Last Price	- -	- -	- -	19.45	8.66	35.53	23.27	17.1
High Price	- -	- -	- -	36.6	23.09	37	44.38	31.5
Enterprise Value Average	217	292	378	2,770	2,116	2,393	4,178	3,734
Enterprise Value High	217	292	378	4,121	2,937	3,956	5,337	4,484
Enterprise Value Low	217	292	378	2,146	1,553	1,333	3,261	3,140

Shares Outstanding	91	91	91	93	93	93	93	92
Diluted Weighted Avg Shares	- -	- -	91	95	107	106	100	101
Basic Weighted Avg Shares	- -	- -	91	93	93	93	94	93
Revenue per Share	5,271.88	7,513.17	12.45	20.79	36.04	40.28	47.59	46.43
EBITDA per Share	285.25	458.32	0.97	1.83	3.95	4.79	4.81	3.21
Operating Income per Share	245.4	397.51	0.88	1.72	3.76	4.6	4.63	2.9
Basic EPS, GAAP	168.79	349	0.82	1.27	2.67	3.03	3.44	2.19
Basic EPS from Cont Ops	234.81	453.22	0.93	1.45	2.96	3.31	3.64	2.34
Diluted EPS, GAAP	167.48	346.28	0.82	1.23	2.32	2.66	3.21	2.01
Diluted EPS from Cont Ops	232.98	449.69	0.93	1.41	2.57	2.9	3.4	2.15
Dividend per Share	118.22	83.77	0.19	0.5	0.15	0.14	0.14	0.14
Cash Flow per Share	-25.34	307.16	1.06	0.7	-0.3	4.02	-2.74	-1.08
Free Cash Flow per Basic Share	-127.91	277.97	1.03	0.67	-0.36	3.97	-3.02	-1.36
Cash & Equivalents per Share	199.96	444.23	0.48	2.46	3.93	5.31	2.93	2.52
Book Value per Share	334.06	570.36	1.37	1.29	3.96	6.98	10.39	12.62
Tangible Book Value per Share	626.09	754.71	1.37	2.38	5.09	8.22	10.39	11.58

Dream Finders Homes, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)