IntrinsicIntrinsic
← Scroll for more →

Champion Homes, Inc. (SKY)

Mobile Homes

Latest Price
$80.10
TTM P/E
23.42
Normalized P/E
18.84
TTM Div Yield
--
Fwd Div Yield
--
Book Value
28.65
P/B Ratio
2.80

Valuation metrics

adjust assumptions →
EPS: $3.66
Book value / share: $28.65
Formula: √(22.5 × EPS × BVPS)
Graham Number
$48.58
39% downside
Norm. op. income: $237M (median of 7yr)
Tax rate: 24%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$44.09
45% downside
Base FCF: $193M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$272.17
+240% upside
EPS: $3.66
Target P/E: 19×
Formula: EPS × P/E
P/E Fair Value
$69.54
13% downside

Institutional Ownership

100.0% held by institutions
InstitutionSharesValueOwnership %ChangeFiling Date
BlackRock, Inc.9.01M$794.0M16.42%+169.1K2026-06-30
Vanguard Portfolio Management LLC3.30M$290.0M6.01%+224.8K2026-06-30
Wellington Management Group LLP3.21M$283.0M5.85%-572.9K2026-06-30
State Street Corp2.95M$260.0M5.38%+199.7K2026-06-30
Wasatch Advisors LP2.75M$242.0M5.00%+10.7K2026-06-30
Vanguard Capital Management LLC2.48M$218.0M4.52%+2.1K2026-06-30
Goldman Sachs Group Inc2.20M$194.0M4.01%+983.3K2026-06-30
Dimensional Fund Advisors LP1.77M$155.0M3.22%+29.5K2026-06-30
Geode Capital Management, LLC1.41M$124.0M2.58%+81.6K2026-06-30
Invesco Ltd.1.24M$109.0M2.26%+178.4K2026-06-30
View all institutional holders →