US · SKY
Champion Homes, Inc.
- Sector
- Consumer Cyclical · Residential Construction
- Headquarters
- Troy, MI 48084
- Website
- championhomes.com
Price · as of 2025-03-29
$76.90
Market cap 5.22B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $84.50 | +9.88% |
| Intrinsic Value(DCF) | $32.52 | -57.71% |
| Graham-Dodd Method(GD) | $37.85 | -50.78% |
| Graham Formula(GF) | $102.54 | +33.34% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $12.46 | $25.78 | $0.00 | $0.00 | $0.00 |
| 2012 | $4.26 | $29.15 | $0.00 | $0.00 | $0.00 |
| 2013 | $4.61 | $28.25 | $0.00 | $0.00 | $0.00 |
| 2014 | $4.11 | $25.02 | $0.00 | $0.00 | $0.00 |
| 2015 | $3.14 | $36.69 | $0.00 | $0.00 | $0.00 |
| 2016 | $9.47 | $75.24 | $2.76 | $0.73 | $0.83 |
| 2017 | $7.13 | $46.70 | $16.60 | $0.53 | $0.00 |
| 2018 | $32.89 | $73.03 | $51,752.24 | $4.85 | $121.85 |
| 2019 | $25.21 | $32.85 | $34,000.49 | $0.00 | $0.00 |
| 2020 | $26.59 | $40.06 | $6,954.50 | $10.45 | $9.13 |
| 2021 | $49.24 | $48.48 | $206.68 | $14.14 | $17.62 |
| 2022 | $51.67 | $81.57 | $1,119.77 | $33.01 | $267.10 |
| 2023 | $64.30 | $123.91 | $1,297.68 | $53.44 | $178.70 |
| 2024 | $66.73 | $79.43 | $9.68 | $31.25 | $0.00 |
| 2025 | $64.37 | $84.50 | $11.29 | $37.85 | $102.54 |
AI valuation
Our deep-learning model estimates Champion Homes, Inc.'s (SKY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $84.50
- Current price
- $76.90
- AI upside
- +9.88%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$32.52
-57.71% upside
Graham-Dodd
$37.85
-50.78% upside
Graham Formula
$102.54
+33.34% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SKY | Champion Homes, Inc. | $76.90 | 5.22B | +10% | -58% | -51% | +33% | 18.38 | 2.40 | 1.49 | 10.39 | 52.24 | 3.30 | 26.16% | 9.54% | 7.99% | 13.59% | 17.76% | 10.00% | 0.08 | 27.99 | 2.41 | 1.54 | -1.54 | 3518.00% | 2265.00% | 1210.00% | 5.14% | 0.53 | 18.06% | 0.00% | 0.00% | 4.87% | 13.61 | 16.95 | 1.30 | 6.48 |
| CVCO | Cavco Industries, Inc. | $577.26 | 4.51B | -47% | +41% | -62% | -28% | 20.44 | 3.28 | 1.73 | 13.71 | 160.50 | 3.78 | 23.10% | 9.44% | 8.49% | 16.30% | 21.55% | 12.39% | 0.04 | 368.04 | 3.00 | 1.86 | -1.35 | 1274.00% | 1229.00% | -2422.00% | 4.49% | 0.59 | 21.95% | 0.00% | 0.00% | 4.25% | 16.64 | 20.16 | 1.57 | 9.72 |
| DORM | Dorman Products, Inc. | $117.86 | 3.6B | +38% | -60% | -49% | -22% | 17.46 | 2.41 | 1.67 | 11.53 | 214.43 | 4.28 | 41.13% | 16.79% | 9.59% | 14.74% | 13.70% | 8.30% | 0.43 | 12.52 | 3.09 | 1.07 | 1.62 | 814.00% | 603.00% | -6051.00% | 2.12% | 0.23 | 3.91% | 0.00% | 0.00% | 1.14% | 11.60 | 54.84 | 1.95 | 4.68 |
| GRBK | Green Brick Partners, Inc… | $73.66 | 3.21B | +25% | -55% | +5% | -21% | 10.12 | 1.71 | 1.51 | 7.56 | — | 1.71 | 30.54% | 19.51% | 14.93% | 17.98% | 16.59% | 13.09% | 0.18 | — | 22.60 | 2.06 | 0.41 | -1633.00% | -2.00% | 86740.00% | 6.57% | 2.26 | 10.78% | 0.09% | 0.90% | 3.45% | 8.19 | 16.08 | 1.60 | 6.35 |
| KBH | KB Home | $63.58 | 4.02B | +14% | -62% | +16% | — | 9.61 | 1.06 | 0.66 | 9.45 | — | 1.06 | 18.88% | 8.42% | 6.88% | 10.77% | 7.68% | 6.28% | 0.44 | — | 4.57 | 0.43 | 2.52 | -2722.00% | -1001.00% | -1025.00% | 7.04% | 0.25 | 5.49% | 1.66% | 16.00% | 14.80% | 10.71 | 19.37 | 0.90 | 3.69 |
| MHO | M/I Homes, Inc. | $142.16 | 3.72B | +38% | -59% | +36% | -34% | 9.38 | 1.19 | 0.86 | 7.37 | — | 1.20 | 23.03% | 11.47% | 9.12% | 13.20% | 11.54% | 8.64% | 0.34 | 25.28 | 24.19 | 3.80 | 0.70 | -2522.00% | -193.00% | -2953.00% | 3.19% | 0.72 | 3.59% | 0.00% | 0.00% | 5.35% | 8.25 | 34.59 | 0.95 | 4.70 |
| MTH | Meritage Homes Corporatio… | $75.42 | 5.31B | +40% | -60% | +5% | -99% | 11.36 | 0.99 | 0.88 | 11.13 | — | 1.00 | 19.69% | 9.18% | 7.73% | 8.76% | 6.83% | 6.12% | 0.36 | — | 12.12 | 1.81 | 1.98 | -4030.00% | -840.00% | -13613.00% | 1.80% | 0.20 | 1.52% | 2.35% | 26.70% | 8.08% | 11.65 | 67.65 | 1.07 | 4.25 |
| PVH | PVH Corp. | $68.60 | 3.3B | +153% | -60% | +50% | -66% | 6.44 | 0.75 | 0.45 | 5.99 | — | -27.42 | 59.43% | 8.45% | 6.92% | 11.67% | 7.89% | 5.39% | 0.66 | 8.14 | 1.27 | 0.59 | 2.44 | -186.00% | -613.00% | -1966.00% | 15.11% | 0.27 | 7.40% | 0.22% | 1.40% | 18.60% | 8.88 | 11.16 | 0.75 | 2.24 |
| RUSHA | Rush Enterprises, Inc. | $70.97 | 5.46B | -29% | -59% | -60% | -83% | 21.32 | 2.57 | 0.76 | 15.13 | — | 3.22 | 18.69% | 5.29% | 3.55% | 12.25% | 8.42% | 5.88% | 0.70 | 8.51 | 1.40 | 0.34 | 2.89 | -1210.00% | -475.00% | 14772.00% | 8.15% | 0.58 | 12.85% | 1.03% | 21.90% | 7.44% | 17.82 | 15.17 | 0.94 | 4.28 |
| TNL | Travel + Leisure Co. | $73.70 | 4.6B | +81% | -60% | — | -43% | 20.85 | -4.88 | 1.19 | 11.41 | — | -2.23 | 27.18% | 17.83% | 5.72% | -24.69% | 11.82% | 3.41% | -5.00 | 1.95 | 1.64 | 0.44 | 5.62 | -3570.00% | 406.00% | 3655.00% | 10.91% | 0.68 | 12.64% | 3.11% | 64.80% | 27.07% | 13.18 | 18.07 | 2.35 | 1.92 |
| TPH | Tri Pointe Homes, Inc. | $46.30 | 3.98B | +125% | -60% | +14% | — | 16.44 | 1.19 | 1.14 | 11.46 | — | 1.25 | 21.96% | 9.74% | 6.94% | 7.25% | 6.98% | 4.86% | 0.36 | — | 9.23 | 2.42 | 0.58 | -4369.00% | -2275.00% | -8089.00% | 3.25% | 0.35 | 3.68% | 0.00% | 0.00% | 0.00% | 12.34 | 32.46 | 1.20 | 4.21 |
About Champion Homes, Inc.
Champion Homes, Inc. produces and sells factory-built housing in North America. The company offers manufactured and modular homes, park models RVs, accessory dwelling units, and modular buildings for the multi-family and hospitality sectors. It builds homes under the Skyline Homes, Champion Home Builders, Genesis Homes, Athens Park Models, Dutch Housing, Atlantic Homes, Excel Homes, Homes of Merit, New Era, Redman Homes, ScotBilt Homes, Shore Park, Silvercrest, and Titan Homes brands in the United States; and Moduline and SRI Homes brand names in western Canada. The company also provides construction services to install and set-up factory-built homes; operates Titan Factory Direct, a factory-direct manufactured home retail business with 18 sales centers in the southern United States; and engages in the transportation of manufactured homes and recreational vehicles. The company was founded in 2010 and is headquartered in Troy, Michigan.
- CEO
- Timothy Mark Larson
- Employees
- 9K
- Beta
- 1.05
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($32.52 ÷ $76.90) − 1 = -57.71% (DCF, example).