DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Beazer Homes USA, Inc. (BZH)

Consumer Cyclical | Residential Construction

Today's Price

$33.36

Today's Fair Value

$0.29 -99.13%

Margin of Safety

-11403.45%

Projected Value (5Y)

$0.46 -98.62%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -18.8% | CAGR (5y): -58.35%

Diluted Shares Growth Rate

Regression: -0.58% | CAGR (5y): 0.04%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 7.86x)

Discount Rate