As of 2024-12-04, the Intrinsic Value of Beazer Homes USA Inc (BZH) is 46.14 USD. This Beazer valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.95 USD, the upside of Beazer Homes USA Inc is 32.00%.

The range of the Intrinsic Value is 33.41 - 65.55 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	33.41 - 65.55	46.14	32.0%
DCF (Growth 10y)	54.02 - 98.09	71.49	104.6%
DCF (EBITDA 5y)	57.08 - 77.48	63.46	81.6%
DCF (EBITDA 10y)	78.19 - 113.47	90.98	160.3%
Fair Value	112.86 - 112.86	112.86	222.92%
P/E	39.73 - 54.83	46.60	33.3%
EV/EBITDA	13.97 - 34.31	24.06	-31.2%
EPV	24.68 - 40.83	32.75	-6.3%
DDM - Stable	20.41 - 42.80	31.60	-9.6%
DDM - Multi	47.12 - 84.51	61.20	75.1%