As of 2024-09-09, the Intrinsic Value of Beazer Homes USA Inc (BZH) is
78.63 USD. This Beazer valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.80 USD, the upside of Beazer Homes USA Inc is
%.
The range of the Intrinsic Value is 54.71 - 122.06 USD
78.63 USD
Intrinsic Value
Beazer Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
54.71 - 122.06 |
78.63 |
155.3% |
| DCF (Growth 10y) |
73.75 - 145.52 |
99.48 |
223.0% |
| DCF (EBITDA 5y) |
58.52 - 84.30 |
68.40 |
122.1% |
| DCF (EBITDA 10y) |
80.79 - 116.70 |
95.17 |
209.0% |
| Fair Value |
115.76 - 115.76 |
115.76 |
275.83% |
| P/E |
42.51 - 54.12 |
48.02 |
55.9% |
| EV/EBITDA |
4.75 - 31.38 |
18.90 |
-38.6% |
| EPV |
20.66 - 34.82 |
27.74 |
-9.9% |
| DDM - Stable |
23.44 - 52.79 |
38.11 |
23.7% |
| DDM - Multi |
57.16 - 102.72 |
73.70 |
139.3% |
Beazer Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
957.26 |
| Beta |
2.02 |
| Outstanding shares (mil) |
31.08 |
| Enterprise Value (mil) |
1,953.46 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.86% |
| Cost of Debt |
7.01% |
| WACC |
9.20% |