BZH
Beazer Homes USA Inc
Price:  
28.17 
USD
Volume:  
312,426.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Beazer Intrinsic Value

%
Upside

As of 2024-06-19, the Intrinsic Value of Beazer Homes USA Inc (BZH) is 77.92 USD. This Beazer valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.17 USD, the upside of Beazer Homes USA Inc is %.

The range of the Intrinsic Value is 54.19 - 122.96 USD

28.17 USD
Stock Price
77.92 USD
Intrinsic Value
Intrinsic Value Details

Beazer Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 54.19 - 122.96 77.92 176.6%
DCF (Growth 10y) 66.91 - 138.09 91.73 225.6%
DCF (EBITDA 5y) 51.45 - 74.18 60.84 116.0%
DCF (EBITDA 10y) 67.62 - 99.98 81.22 188.3%
Fair Value 127.18 - 127.18 127.18 351.47%
P/E 42.94 - 46.49 44.36 57.5%
EV/EBITDA 9.87 - 25.82 18.37 -34.8%
EPV 20.02 - 36.18 28.10 -0.3%
DDM - Stable 22.65 - 53.56 38.10 35.3%
DDM - Multi 41.66 - 80.94 55.43 96.8%

Beazer Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 888.76
Beta 2.54
Outstanding shares (mil) 31.55
Enterprise Value (mil) 1,779.21
Market risk premium 4.60%
Cost of Equity 14.14%
Cost of Debt 7.12%
WACC 9.69%