As of 2024-12-15, the Intrinsic Value of Beazer Homes USA Inc (BZH) is 47.08 USD. This Beazer valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.72 USD, the upside of Beazer Homes USA Inc is 53.30%.

The range of the Intrinsic Value is 34.13 - 66.89 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	34.13 - 66.89	47.08	53.3%
DCF (Growth 10y)	55.09 - 100.04	72.88	137.3%
DCF (EBITDA 5y)	49.79 - 70.79	55.51	80.7%
DCF (EBITDA 10y)	71.57 - 106.66	83.24	171.0%
Fair Value	112.86 - 112.86	112.86	267.39%
P/E	35.94 - 49.11	41.87	36.3%
EV/EBITDA	9.21 - 29.51	18.52	-39.7%
EPV	25.21 - 41.57	33.39	8.7%
DDM - Stable	19.88 - 42.16	31.02	1.0%
DDM - Multi	45.48 - 82.98	59.48	93.6%