investorscraft@gmail.com

Intrinsic ValueBeazer Homes USA, Inc. (0HMG.L)

Previous Close£21.92
Intrinsic Value
Upside potential
Previous Close
£21.92

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Beazer Homes USA, Inc. is a prominent homebuilder operating across key U.S. markets, including Arizona, California, Texas, and the Southeast. The company designs, constructs, and sells single-family and multi-family homes under brands like Beazer Homes, Gatherings, and Choice Plans, catering to diverse buyer segments. Its revenue model hinges on direct sales through commissioned counselors and independent brokers, leveraging regional demand for residential housing. Beazer operates in the highly cyclical residential construction sector, where it competes with national and regional builders. The company’s geographic diversification helps mitigate localized market risks, while its focus on entry-level and move-up buyers positions it strategically amid shifting demographic trends. Despite intense competition, Beazer maintains a solid footprint in high-growth Sun Belt states, benefiting from population inflows and urbanization. Its emphasis on energy-efficient and customizable homes aligns with evolving consumer preferences, though macroeconomic factors like interest rates and material costs remain critical influences.

Revenue Profitability And Efficiency

Beazer Homes reported revenue of $2.33 billion for the fiscal year ending September 2024, with net income of $140.2 million, translating to diluted EPS of $4.53. Operating cash flow was negative at -$137.5 million, reflecting working capital pressures, while capital expenditures totaled -$22.4 million. The company’s profitability metrics suggest operational leverage, though cash flow volatility underscores cyclical challenges in the homebuilding sector.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its ability to manage construction costs and pricing dynamics across its markets. With a beta of 2.21, Beazer’s earnings are highly sensitive to macroeconomic conditions, particularly housing demand and mortgage rates. Capital efficiency is tempered by debt levels, though its asset-light model and focus on inventory turnover help optimize returns on invested capital.

Balance Sheet And Financial Health

Beazer’s balance sheet shows $242.6 million in cash and equivalents against total debt of $1.05 billion, indicating moderate leverage. The absence of dividends suggests a focus on reinvestment or debt management. Liquidity appears adequate, but the sector’s cyclicality necessitates prudent financial flexibility to navigate downturns.

Growth Trends And Dividend Policy

Beazer’s growth is tied to regional housing demand, with Sun Belt markets offering tailwinds. The company does not pay dividends, prioritizing capital allocation toward land acquisition and development. Shareholder returns may hinge on share buybacks or operational improvements, given the zero dividend policy.

Valuation And Market Expectations

With a market cap of $640.9 million, Beazer trades at a discount to larger peers, reflecting its smaller scale and higher beta. Investors likely price in cyclical risks, though its geographic diversification and focus on affordability could support long-term valuation if housing demand remains resilient.

Strategic Advantages And Outlook

Beazer’s strategic advantages include its Sun Belt exposure and adaptable product offerings. However, rising interest rates and input costs pose near-term headwinds. The outlook depends on sustained housing demand and the company’s ability to manage margins amid inflationary pressures.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount