As of 2025-05-15, the Intrinsic Value of Beazer Homes USA Inc (BZH) is 87.24 USD. This Beazer valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.01 USD, the upside of Beazer Homes USA Inc is 296.40%.
The range of the Intrinsic Value is 51.06 - 183.08 USD
Based on its market price of 22.01 USD and our intrinsic valuation, Beazer Homes USA Inc (BZH) is undervalued by 296.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51.06 - 183.08 | 87.24 | 296.4% |
| DCF (Growth 10y) | 61.57 - 193.51 | 98.18 | 346.1% |
| DCF (EBITDA 5y) | 37.85 - 53.83 | 43.98 | 99.8% |
| DCF (EBITDA 10y) | 55.14 - 84.51 | 67.20 | 205.3% |
| Fair Value | 76.27 - 76.27 | 76.27 | 246.52% |
| P/E | 19.46 - 34.44 | 25.47 | 15.7% |
| EV/EBITDA | (8.43) - 7.20 | (1.47) | -106.7% |
| EPV | 24.80 - 57.08 | 40.94 | 86.0% |
| DDM - Stable | 24.44 - 66.12 | 45.28 | 105.7% |
| DDM - Multi | 85.64 - 182.65 | 116.89 | 431.1% |
| Market Cap (mil) | 686.71 |
| Beta | 0.87 |
| Outstanding shares (mil) | 31.20 |
| Enterprise Value (mil) | 1,683.86 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.45% |
| Cost of Debt | 9.66% |
| WACC | 8.25% |