Beazer Homes USA, Inc. (BZH) DCF Valuation

Beazer Homes USA, Inc. (BZH) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Beazer Homes USA, Inc. (BZH) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Engineered for accuracy, our [BZH] DCF Calculator enables you to evaluate Beazer Homes USA, Inc. valuation using real-world financial data, while offering complete flexibility to modify all essential parameters for improved projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 2,127.1 2,140.3 2,317.0 2,206.8 2,330.2 2,386.8 2,444.7 2,504.1 2,564.9 2,627.2
Revenue Growth, % 0 0.62179 8.26 -4.76 5.59 2.43 2.43 2.43 2.43 2.43
EBITDA 94.7 160.8 285.9 190.1 157.9 189.5 194.1 198.8 203.6 208.6
EBITDA, % 4.45 7.52 12.34 8.61 6.78 7.94 7.94 7.94 7.94 7.94
Depreciation 15.6 14.0 13.4 12.2 14.9 15.1 15.4 15.8 16.2 16.6
Depreciation, % 0.73528 0.65299 0.57661 0.55275 0.63801 0.63113 0.63113 0.63113 0.63113 0.63113
EBIT 79.1 146.9 272.5 177.9 143.0 174.4 178.7 183.0 187.4 192.0
EBIT, % 3.72 6.86 11.76 8.06 6.14 7.31 7.31 7.31 7.31 7.31
Total Cash 327.7 246.7 214.6 345.6 203.9 289.3 296.3 303.5 310.9 318.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 29.1 35.6 45.5 45.6 65.4
Account Receivables, % 1.37 1.66 1.96 2.07 2.81
Inventories 1,350.7 1,501.6 1,737.9 1,756.2 2,040.6 1,794.0 1,837.6 1,882.2 1,927.9 1,974.7
Inventories, % 63.5 70.16 75.01 79.58 87.57 75.16 75.16 75.16 75.16 75.16
Accounts Payable 132.2 133.4 143.6 154.3 164.4 156.1 159.8 163.7 167.7 171.8
Accounts Payable, % 6.21 6.23 6.2 6.99 7.05 6.54 6.54 6.54 6.54 6.54
Capital Expenditure -10.6 -14.6 -15.0 -20.3 -22.4 -17.7 -18.2 -18.6 -19.1 -19.5
Capital Expenditure, % -0.50031 -0.68425 -0.64946 -0.92143 -0.95928 -0.74295 -0.74295 -0.74295 -0.74295 -0.74295
Tax Rate, % 11.89 11.89 11.89 11.89 11.89 11.89 11.89 11.89 11.89 11.89
EBITAT 58.0 124.7 219.5 154.5 126.0 144.3 147.8 151.4 155.1 158.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,184.7 -32.2 -18.1 138.5 -175.6 398.3 104.2 106.7 109.3 111.9
WACC, % 8.43 8.72 8.61 8.77 8.8 8.67 8.67 8.67 8.67 8.67
PV UFCF
SUM PV UFCF 690.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 114
Terminal Value 1,713
Present Terminal Value 1,130
Enterprise Value 1,820
Net Debt 841
Equity Value 979
Diluted Shares Outstanding, MM 31
Equity Value Per Share 31.63

What You Will Get

  • Real BZH Financial Data: Pre-filled with Beazer Homes’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Beazer Homes’ intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Real Beazer Homes Financials: Access precise pre-loaded historical data and future projections for Beazer Homes USA, Inc. (BZH).
  • Customizable Forecast Assumptions: Modify yellow-highlighted cells such as WACC, growth rates, and margins to fit your analysis.
  • Dynamic Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow analysis for accurate valuation.
  • Visual Dashboard: User-friendly charts and summaries to effectively visualize your valuation results for Beazer Homes USA, Inc. (BZH).
  • For Professionals and Beginners: An intuitive layout designed for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Beazer Homes USA, Inc. (BZH).
  2. Step 2: Review Beazer's pre-filled financial data and forecasts.
  3. Step 3: Adjust key inputs such as home sales growth, discount rates, and cost of goods sold (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator?

  • Accurate Data: Real Beazer Homes financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
  • Time-Saving: Pre-built calculations eliminate the need to start from scratch.
  • Professional-Grade Tool: Designed for investors, analysts, and consultants.
  • User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.

Who Should Use Beazer Homes USA, Inc. (BZH)?

  • Homebuyers: Make informed decisions with a trusted builder known for quality and value.
  • Real Estate Investors: Analyze market trends and opportunities in residential construction.
  • Realtors: Utilize Beazer Homes' offerings to enhance client options and presentations.
  • Industry Analysts: Gain insights into the housing market with Beazer's comprehensive reports.
  • Students and Educators: Explore practical applications of homebuilding concepts in academic settings.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Beazer Homes USA, Inc. (BZH) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Beazer Homes USA, Inc. (BZH).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.

No products were found matching.