MeritValue

Taylor Morrison Home Corp

TMHCdata completeness 100%14 fiscal years on file
The thesis, from the filings

Taylor Morrison Home Corp earns about 16% on equity, and has bought back 21% of its shares over 5 years. The cash-flow models don't apply cleanly here — the ledger says why below. Whether it’s worth owning at today’s price is the last question — and yours to answer, below.

i. The business — what you’d actually own
FigureFY 2021FY 2022FY 2023FY 2024FY 2025
Revenue$7.5B1$8.22B2$7.42B3$8.17B3$8.12B3
Net income$663M4$1.05B5$768.9M6$883.3M6$782.5M6
Operating cash flow$376.6M7$1.11B8$806.2M9$210.1M9$817.3M9
Capital expenditure$21.2M10$30.6M11$33.4M12$36.3M12$40.4M12
Free cash flow (derived)$355.4M7,10$1.08B8,11$772.7M9,12$173.7M9,12$777M9,12
Total debt$3.3B13$2.48B14$2.02B15$2.12B16$2.29B16
Cash & equivalents$832.8M17$724.5M18$798.6M19$487.2M20$850M20
Diluted shares128.0M116.2M110.1M106.8M100.7M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom). A derived or summed figure cites every filing line it was built from.

ii. Your slice — ownership made literal
If you owned
shares
Net assets behind them
$624.91
your share of equity
Profit it earned you last year
$77.7
Free cash flow it threw off
$77.15
Debt you’d be carrying
$227.5

10 shares is a claim on $624.91 of net worth that earned you $77.7 and generated $77.15 of cash last year, against $227.5 of debt.

iii. Is this a good business?
Moat signal · return on equity
16% avg · 5y
FY21 17%FY22 23%FY23 14%FY24 15%FY25 12%

It earned an average 16% on equity over 5 years. Compare that to what it costs to fund the business.

seeing a moat in the numbers →
Management signal · capital allocation
−21% shares · 5y

Share count is down 21% over 5 years — management has been buying back stock, quietly handing owners a bigger slice. Total debt has fallen 31% — deleveraging.

reading capital allocation →

Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.

iv. What it’s worth —

Different models answer different questions — which to trust when →

Beyond this page

This page is free, and so is every other company on MeritValue.

In your AI assistant

Connect the MeritValue MCP server to Claude or another MCP client, ask about Taylor Morrison Home Corp, and get these exact figures with their filing receipts — not an improvised DCF.

Get a free key →
Screen by model

Pull the companies with a published value under any model (up to 500 a request, filtered by data completeness) into your own sheet or agent. Screening is what Analyst adds, at $9/month.

See pricing →
On iPhone

Follow TMHC and keep your own price beside the value. The same engine, with the same receipts.

MeritValue on the App Store →
Sources — the receipts
  1. 10-K filed 2024-02-21 · period ending 2021-12-31 · accession 0000950170-24-017842 (RevenueFromContractWithCustomerExcludingAssessedTax)
  2. 10-K filed 2025-02-19 · period ending 2022-12-31 · accession 0001628280-25-006416 (RevenueFromContractWithCustomerExcludingAssessedTax)
  3. 10-K filed 2026-02-18 · periods ending 2023-12-31, 2024-12-31, 2025-12-31 · accession 0001628280-26-009030 (RevenueFromContractWithCustomerExcludingAssessedTax)
  4. 10-K filed 2024-02-21 · period ending 2021-12-31 · accession 0000950170-24-017842 (NetIncomeLoss)
  5. 10-K filed 2025-02-19 · period ending 2022-12-31 · accession 0001628280-25-006416 (NetIncomeLoss)
  6. 10-K filed 2026-02-18 · periods ending 2023-12-31, 2024-12-31, 2025-12-31 · accession 0001628280-26-009030 (NetIncomeLoss)
  7. 10-K filed 2024-02-21 · period ending 2021-12-31 · accession 0000950170-24-017842 (NetCashProvidedByUsedInOperatingActivities)
  8. 10-K filed 2025-02-19 · period ending 2022-12-31 · accession 0001628280-25-006416 (NetCashProvidedByUsedInOperatingActivities)
  9. 10-K filed 2026-02-18 · periods ending 2023-12-31, 2024-12-31, 2025-12-31 · accession 0001628280-26-009030 (NetCashProvidedByUsedInOperatingActivities)
  10. 10-K filed 2024-02-21 · period ending 2021-12-31 · accession 0000950170-24-017842 (PaymentsToAcquirePropertyPlantAndEquipment)
  11. 10-K filed 2025-02-19 · period ending 2022-12-31 · accession 0001628280-25-006416 (PaymentsToAcquirePropertyPlantAndEquipment)
  12. 10-K filed 2026-02-18 · periods ending 2023-12-31, 2024-12-31, 2025-12-31 · accession 0001628280-26-009030 (PaymentsToAcquirePropertyPlantAndEquipment)
  13. 10-K filed 2023-02-22 · period ending 2021-12-31 · accession 0001628280-23-004524 (LongTermDebt)
  14. 10-K filed 2024-02-21 · period ending 2022-12-31 · accession 0000950170-24-017842 (LongTermDebt)
  15. 10-K filed 2025-02-19 · period ending 2023-12-31 · accession 0001628280-25-006416 (LongTermDebt)
  16. 10-K filed 2026-02-18 · periods ending 2024-12-31, 2025-12-31 · accession 0001628280-26-009030 (LongTermDebt)
  17. 10-K filed 2023-02-22 · period ending 2021-12-31 · accession 0001628280-23-004524 (CashAndCashEquivalentsAtCarryingValue)
  18. 10-K filed 2024-02-21 · period ending 2022-12-31 · accession 0000950170-24-017842 (CashAndCashEquivalentsAtCarryingValue)
  19. 10-K filed 2025-02-19 · period ending 2023-12-31 · accession 0001628280-25-006416 (CashAndCashEquivalentsAtCarryingValue)
  20. 10-K filed 2026-02-18 · periods ending 2024-12-31, 2025-12-31 · accession 0001628280-26-009030 (CashAndCashEquivalentsAtCarryingValue)