US · BZH
Beazer Homes USA, Inc.
- Sector
- Consumer Cyclical · Residential Construction
- Headquarters
- Atlanta, GA 30328
- Website
- beazer.com
Price · as of 2025-09-30
$20.63
Market cap 754.82M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $99.54 | +382.5% |
| Intrinsic Value(DCF) | $9.00 | -56.37% |
| Graham-Dodd Method(GD) | $49.25 | +138.71% |
| Graham Formula(GF) | $15.09 | -26.84% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $12.35 | $319.77 | $0.00 | $0.00 | $237.04 |
| 2012 | $14.55 | $105.73 | $0.00 | $0.00 | $0.00 |
| 2013 | $20.31 | $46.50 | $8.79 | $2.89 | $0.00 |
| 2014 | $18.93 | $70.08 | $298.50 | $17.48 | $28.18 |
| 2015 | $11.87 | $100.20 | $179.70 | $85.09 | $234.69 |
| 2016 | $15.09 | $199.96 | $139.95 | $20.95 | $2.89 |
| 2017 | $19.96 | $67.58 | $123.81 | $26.34 | $13.05 |
| 2018 | $10.85 | $63.54 | $48.88 | $12.68 | $0.00 |
| 2019 | $15.20 | $17.35 | $0.00 | $4.25 | $0.00 |
| 2020 | $14.91 | $48.28 | $0.00 | $28.38 | $17.32 |
| 2021 | $23.52 | $94.13 | $0.00 | $44.19 | $35.46 |
| 2022 | $13.38 | $54.34 | $0.73 | $66.75 | $115.85 |
| 2023 | $29.88 | $64.51 | $0.00 | $62.09 | $18.49 |
| 2024 | $32.27 | $136.75 | $0.00 | $62.91 | $61.89 |
| 2025 | $22.50 | $99.54 | $0.00 | $49.25 | $15.09 |
AI valuation
Our deep-learning model estimates Beazer Homes USA, Inc.'s (BZH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $99.54
- Current price
- $20.63
- AI upside
- +382.5%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$9.00
-56.37% upside
Graham-Dodd
$49.25
+138.71% upside
Graham Formula
$15.09
-26.84% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BZH | Beazer Homes USA, Inc. | $20.63 | 754.82M | +383% | -56% | +139% | -27% | 14.69 | 0.54 | 0.28 | 25.19 | — | 0.54 | 14.23% | 1.54% | 1.92% | 3.67% | 1.76% | 1.75% | 0.85 | — | 11.38 | 1.43 | 14.03 | -6645.00% | 177.00% | -10218.00% | 0.52% | 0.16 | 0.17% | 0.00% | 0.00% | 4.94% | 41.30 | 434.40 | 0.64 | 2.45 |
| BBW | Build-A-Bear Workshop, In… | $48.66 | 638.72M | -17% | -93% | -81% | -93% | 14.89 | 1.10 | 0.33 | 2.92 | 3.27 | 1.11 | 47.22% | 3.86% | 2.21% | 7.67% | 11.04% | 3.98% | 0.00 | 1256.73 | 1.58 | 0.63 | -1.02 | 45556.00% | -174.00% | -12959.00% | 2.82% | 0.30 | 4.63% | 0.00% | 0.00% | 3.59% | 6.32 | 26.29 | 0.24 | 3.41 |
| CANG | Cango Inc. | $0.76 | 263.3M | +538% | +26% | +124% | — | 18.74 | 1.38 | 6.99 | 17.87 | — | 1.39 | 55.31% | 22.24% | 37.27% | 7.59% | 8.93% | 5.65% | 0.04 | 271.37 | 1.88 | 1.43 | -6.12 | -96000.00% | -5273.00% | -22097.00% | -22.05% | -0.17 | -62.15% | 0.00% | 0.00% | 5.00% | 18.27 | -2.64 | 4.06 | 2.34 |
| CARS | Cars.com Inc. | $8.54 | 510.81M | +366% | -61% | -21% | -66% | 24.16 | 1.03 | 0.67 | 2.29 | — | -2.18 | 83.03% | 8.33% | 2.77% | 4.08% | 5.29% | 1.84% | 0.00 | 0.99 | 1.87 | 1.66 | -0.30 | -5556.00% | 57.00% | -145.00% | 30.42% | 1.34 | 22.12% | 0.00% | 0.00% | 113.06% | 7.11 | 2.91 | 0.59 | 0.23 |
| CSV | Carriage Services, Inc. | $46.07 | 725.38M | -1% | -56% | — | -19% | 13.63 | 2.76 | 1.68 | 9.02 | 24.89 | -3.24 | 35.14% | 23.39% | 12.34% | 22.23% | 9.92% | 3.92% | 1.65 | 3.44 | 0.98 | 0.74 | 3.38 | 5476.00% | 328.00% | 1161.00% | 5.71% | 1.06 | 5.55% | 1.00% | 13.60% | 20.93% | 11.49 | 28.00 | 2.69 | 1.24 |
| ETD | Ethan Allen Interiors Inc… | $22.78 | 579.67M | +114% | -48% | — | -69% | 14.59 | 1.56 | 1.22 | 8.74 | — | 1.72 | 60.54% | 10.09% | 8.39% | 10.69% | 10.05% | 6.96% | 0.26 | 255.09 | 2.03 | 0.93 | 0.57 | -1928.00% | -489.00% | -2856.00% | 6.70% | 0.40 | 10.94% | 6.65% | 97.10% | 8.17% | 11.95 | 14.69 | 1.21 | 4.63 |
| HOV | Hovnanian Enterprises, In… | $125.62 | 647.36M | -37% | -62% | +22% | -42% | 12.19 | 0.94 | 0.26 | 10.71 | — | 0.94 | 14.12% | 4.29% | 2.14% | 7.83% | 6.09% | 2.44% | 1.15 | 3.60 | 2904.11 | 1404.66 | 4.86 | -7499.00% | -88.00% | 277462.00% | 21.35% | 848.10 | 10.68% | 1.37% | 16.70% | 24.57% | 11.35 | 8.73 | 0.49 | 1.91 |
| LEGH | Legacy Housing Corporatio… | $21.92 | 523.2M | +1,144% | -29% | +51% | -34% | 9.83 | 1.23 | 3.29 | 7.71 | 68.84 | 1.23 | 51.10% | 34.53% | 33.47% | 13.25% | 10.79% | 11.84% | 0.00 | 92.32 | 3.80 | 2.51 | 0.00 | 1429.00% | -262.00% | -22603.00% | 4.42% | 1.10 | 5.60% | 0.00% | 0.00% | 4.94% | 9.53 | 22.64 | 3.29 | 10.82 |
| LGIH | LGI Homes, Inc. | $51.90 | 1.2B | +132% | -52% | +103% | — | 16.01 | 0.55 | 0.68 | 26.82 | — | 0.56 | 20.73% | 4.68% | 4.25% | 3.51% | 1.63% | 1.89% | 0.79 | — | 223.39 | 5.79 | 15.52 | -6241.00% | -2257.00% | -329.00% | -12.13% | -8.65 | -3.91% | 0.00% | 0.00% | 0.00% | 34.56 | -19.57 | 1.62 | 2.75 |
| PLOW | Douglas Dynamics, Inc. | $45.92 | 1.06B | -11% | +25% | — | +1% | 23.06 | 3.84 | 1.65 | 14.47 | — | 22.34 | 25.68% | 11.22% | 7.15% | 17.19% | 11.59% | 7.71% | 0.76 | 6.08 | 2.78 | 1.10 | 2.32 | -1653.00% | 1540.00% | 9074.00% | 5.88% | 0.78 | 13.12% | 2.58% | 59.60% | 4.04% | 17.50 | 20.26 | 1.96 | 3.64 |
About Beazer Homes USA, Inc.
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.
- CEO
- Allan Merrill
- Employees
- 1.16K
- Beta
- 2.21
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.00 ÷ $20.63) − 1 = -56.37% (DCF, example).