BZH
Beazer Homes USA Inc
Price:  
29.28 
USD
Volume:  
196,184.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Beazer Intrinsic Value

149.90 %
Upside

As of 2024-02-22, the Intrinsic Value of Beazer Homes USA Inc (BZH) is 73.16 USD. This Beazer valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.28 USD, the upside of Beazer Homes USA Inc is 149.90%.

The range of the Intrinsic Value is 55.94 - 103.42 USD

29.28 USD
Stock Price
73.16 USD
Intrinsic Value
Intrinsic Value Details

Beazer Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 55.94 - 103.42 73.16 149.9%
DCF (Growth 10y) 60.45 - 102.51 75.94 159.3%
DCF (EBITDA 5y) 51.75 - 69.83 60.80 107.6%
DCF (EBITDA 10y) 61.54 - 84.04 72.27 146.8%
Fair Value 125.75 - 125.75 125.75 329.49%
P/E 33.78 - 55.73 43.22 47.6%
EV/EBITDA 16.99 - 27.91 22.51 -23.1%
EPV 27.33 - 40.49 33.91 15.8%
DDM - Stable 23.18 - 49.27 36.22 23.7%
DDM - Multi 33.79 - 58.82 43.19 47.5%

Beazer Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 923.20
Beta 2.39
Outstanding shares (mil) 31.53
Enterprise Value (mil) 1,555.60
Market risk premium 4.60%
Cost of Equity 14.19%
Cost of Debt 7.26%
WACC 10.06%