Champion Homes, Inc. logo SKY - Champion Homes, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 5
HOLD 3
SELL 0
STRONG
SELL
0
| PRICE TARGET: $106.00 DETAILS
HIGH: $111.00
LOW: $101.00
MEDIAN: $106.00
CONSENSUS: $106.00
UPSIDE: 49.30%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Fair Value Mild
Trading 7.6% below fair value
Current Price $71.00
Bear Case $61.73 13.1% downside ($61.73 - $71.00) / $71.00 = -13.1% $3.42 × 14x + net cash
Fair Value $76.84 8.2% upside ($76.84 - $71.00) / $71.00 = 8.2% $3.42 × 18x + net cash
Bull Case $91.95 29.5% upside ($91.95 - $71.00) / $71.00 = 29.5% $3.42 × 22x + net cash

Adjust Assumptions

18.0x
3.42$

Key Value Driver

Through-cycle normalized EPS ($3.42)

Implied Market Multiple 20.8x

Plain-Language Summary

Our base-case estimate uses Normalized Earnings × Cycle Multiple. We then blend that result with the average analyst price target of $106.00 from 8 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $76.84 per share.

Warnings

Price-to-book value of 3.5x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
Wall Street's average price target is $106.00 (from 8 analysts). Our estimate is 34% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing