As of 2025-05-23, the Intrinsic Value of Beazer Homes USA Inc (BZH) is 107.33 USD. This Beazer valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.70 USD, the upside of Beazer Homes USA Inc is 418.50%.
The range of the Intrinsic Value is 59.69 - 266.22 USD
Based on its market price of 20.70 USD and our intrinsic valuation, Beazer Homes USA Inc (BZH) is undervalued by 418.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 59.69 - 266.22 | 107.33 | 418.5% |
| DCF (Growth 10y) | 68.17 - 267.22 | 114.66 | 453.9% |
| DCF (EBITDA 5y) | 36.30 - 51.96 | 42.27 | 104.2% |
| DCF (EBITDA 10y) | 54.00 - 82.77 | 65.79 | 217.8% |
| Fair Value | 76.27 - 76.27 | 76.27 | 268.45% |
| P/E | 17.88 - 30.71 | 23.36 | 12.8% |
| EV/EBITDA | (9.25) - 3.25 | (3.20) | -115.4% |
| EPV | 25.02 - 57.30 | 41.16 | 98.8% |
| DDM - Stable | 27.87 - 89.33 | 58.60 | 183.1% |
| DDM - Multi | 95.96 - 242.17 | 137.82 | 565.8% |
| Market Cap (mil) | 645.84 |
| Beta | 0.85 |
| Outstanding shares (mil) | 31.20 |
| Enterprise Value (mil) | 1,642.99 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.37% |
| Cost of Debt | 9.66% |
| WACC | 8.22% |