BZH - NYSE
Beazer Homes USA, Inc.
$26.49
-0.64%Beazer Homes USA, Inc. operates as a homebuilder in the United States. It designs, constructs, and sells single-family and multi-family homes under the Beazer Homes, Gatherings, and Choice Plans names. The company sells its homes through commissioned new home sales counselors and independent brokers in Arizona, California, Nevada, Texas, Delaware, Maryland, Indiana, Tennessee, Virginia, Florida, Georgia, North Carolina, and South Carolina. Beazer Homes USA, Inc. was founded in 1985 and is headquartered in Atlanta, Georgia.
At a Glance
Live SnapshotBeazer Homes USA, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $64.0M | $127.9M | $255.8M | $511.7M | $1.0B | $2.0B | $4.1B | $8.2B | $16.4B | $32.7B |
| Maintenance CapEx | -$11.4M | -$22.8M | -$45.6M | -$91.2M | -$182.4M | -$364.8M | -$729.6M | -$1.5B | -$2.9B | -$5.8B |
| Owner Earnings | $52.6M | $105.1M | $210.2M | $420.5M | $841.0M | $1.7B | $3.4B | $6.7B | $13.5B | $26.9B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $48.7M | $90.1M | $166.9M | $309.1M | $572.4M | $1.1B | $2.0B | $3.6B | $6.7B | $12.5B |
Related Guides
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.