Discounted Cash Flow
Beazer Homes USA Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $1.8b | $4.7m | $150.8m | 0.3% | $0.15 |
| 2017 | $1.9b (5.2%) | $31.8m (577.9%) | $83.5m (-44.7%) | 1.7% (544.6%) | $1.00 (566.7%) |
| 2018 | $2.1b (10.0%) | $-45.4m (-242.6%) | $13.3m (-84.1%) | -2.2% (-229.7%) | $-1.41 (-241.0%) |
| 2019 | $2.1b (-0.9%) | $-79.5m (-75.3%) | $92.3m (595.5%) | -3.8% (-76.9%) | $-2.60 (-84.4%) |
| 2020 | $2.1b (1.9%) | $52.2m (165.7%) | $278.5m (201.8%) | 2.5% (164.5%) | $1.76 (167.7%) |
| 2021 | $2.1b (0.6%) | $122.0m (133.6%) | $17.0m (-93.9%) | 5.7% (132.2%) | $4.07 (131.3%) |
| 2022 | $2.3b (8.3%) | $220.7m (80.9%) | $66.0m (288.1%) | 9.5% (67.1%) | $7.25 (78.1%) |
| 2023 | $2.2b (-4.8%) | $158.6m (-28.1%) | $157.7m (138.9%) | 7.2% (-24.5%) | $5.23 (-27.9%) |
| 2024 | $2.3b (5.6%) | $140.2m (-11.6%) | $-159.9m (-201.4%) | 6.0% (-16.3%) | $4.59 (-12.2%) |
| 2025 | $2.4b (1.8%) | $45.6m (-67.5%) | $3.5m (102.2%) | 1.9% (-68.0%) | $1.53 (-66.7%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.