In partnership with

It's not you, it’s your tax tools

Tax teams are stretched thin and spreadsheets aren’t cutting it. This guide helps you figure out what to look for in tax software that saves time, cuts risk, and keeps you ahead of reporting demands.

Download the Guide

PulteGroup Inc DCF Stock Analysis.

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 3.82%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 3%

Historical Data

Revenue growth in the last 10 years (CAGR): 11.61%

Earnings growth in the last 10 years (CAGR): 20.09%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): / (from -$646M to $800.5M)

Future Assumptions

End of Year FCF growth: 8%

Growth until end of 2026: 16%

Growth until end of 2034: 8%

Perpetual growth: 3%

Net Debt: 1.028B

Restricted Stock Units Present Value Assumption: $0.176B

Stock Valuation based on these assumptions: $143

Last update 10/18/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in PulteGroup Inc (PHM) and I don’t plan to add a position in the coming days.