U.S. Markets open in 4 hrs 57 mins

Investors Are Undervaluing Beazer Homes USA Inc (NYSE:BZH) By 34%

Jacob Boyd

Today I will be providing a simple run-through of the discounted cash flows (DCF) method to estimate the attractiveness of Beazer Homes USA Inc (NYSE:BZH) as an investment opportunity. If you want to learn more about this method, the basis for my calculations can be found in detail in the Simply Wall St analysis model. Also note that this article was written in May 2018 so be sure check the latest calculation for Beazer Homes USA here.

Is BZH fairly valued?

I will be using the 2-stage growth model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second ‘steady growth’ period. Firstly, I use the analyst consensus forecast of BZH’s levered free cash flow (FCF) over the next five years and discounted these figures at the rate of 17.53%. When estimates weren’t available, I’ve extrapolated the average annual growth rate over the previous five years, capped at a reasonable level. This resulted in a present value of 5-year cash flow of US$267.54M. Keen to understand how I calculated this value? Take a look at our detailed analysis here.

NYSE:BZH Future Profit May 11th 18

The graph above shows how BZH’s top and bottom lines are expected to move going forward, which should give you an idea of BZH’s outlook. Then, I determine the terminal value, which is the business’s cash flow after the first stage. I think it’s suitable to use the 10-year government bond rate of 2.8% as the steady growth rate, which is rightly below GDP growth, but more towards the conservative side. Discounting the terminal value back five years gives us a present value of US$500.50M.

The total value is the sum of cash flows for the next five years and the discounted terminal value, which results in the Total Equity Value, which in this case is US$768.04M. In the final step we divide the equity value by the number of shares outstanding. This results in an intrinsic value of $23.90, which, compared to the current share price of $15.66, we find that Beazer Homes USA is quite good value at a 34.47% discount to what it is available for right now.

Next Steps:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn’t be the only metric you look at when researching a company. What is the reason for the share price to differ from the intrinsic value? For BZH, I’ve compiled three essential factors you should further examine:

  1. Financial Health: Does BZH have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.
  2. Future Earnings: How does BZH’s growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.
  3. Other High Quality Alternatives: Are there other high quality stocks you could be holding instead of BZH? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. Simply Wall St does a DCF calculation for every US stock every 6 hours, so if you want to find the intrinsic value of any other stock just search here.


To help readers see pass the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned.