U.S. markets closed

Is There An Opportunity With Beazer Homes USA Inc’s (NYSE:BZH) 46.13% Undervaluation?

James Harlett

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 February 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 simply means we have two different periods of varying growth rates for the company’s cash flows. Generally the initial phase has higher growth rates that plateau over time. Firstly, I use the analyst consensus forecast of BZH’s levered free cash flow (FCF) over the next five years and discounted these values 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 $493.2M. Want to understand how I calculated this value? Read our detailed analysis here.

NYSE:BZH Intrinsic Value Feb 6th 18

The infographic above illustrates how BZH’s top and bottom lines are expected to move in the future, which should give you an idea of BZH’s outlook. Next, I determine the terminal value, which accounts for all the future cash flows after the five years. It’s appropriate 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. The present value of the terminal value after discounting it back five years is $607.5M.

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is $1,100.7M. To get the intrinsic value per share, we divide this by the total number of shares outstanding. This results in an intrinsic value of $34.34, which, compared to the current share price of $18.5, we find that Beazer Homes USA is quite undervalued at a 46.13% 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 put together three relevant aspects you should look at:

PS. The Simply Wall St app conducts a discounted cash flow for every stock on the NYSE every 6 hours. If you want to find the calculation for other stocks 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.