As of 2024-07-27, the Intrinsic Value of Credit Acceptance Corp (CACC) is
465.10 USD. This CACC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 573.06 USD, the upside of Credit Acceptance Corp is
%.
The range of the Intrinsic Value is 235.32 - 945.70 USD
465.10 USD
Intrinsic Value
CACC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
235.32 - 945.70 |
465.10 |
-18.8% |
| DCF (Growth 10y) |
337.67 - 1,125.57 |
593.55 |
3.6% |
| DCF (EBITDA 5y) |
242.20 - 628.60 |
431.82 |
-24.6% |
| DCF (EBITDA 10y) |
343.38 - 817.57 |
563.15 |
-1.7% |
| Fair Value |
103.59 - 103.59 |
103.59 |
-81.92% |
| P/E |
251.52 - 387.19 |
289.14 |
-49.5% |
| EV/EBITDA |
194.88 - 548.13 |
377.03 |
-34.2% |
| EPV |
714.17 - 1,380.62 |
1,047.40 |
82.8% |
| DDM - Stable |
171.23 - 379.89 |
275.56 |
-51.9% |
| DDM - Multi |
226.88 - 407.07 |
292.84 |
-48.9% |
CACC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,939.76 |
| Beta |
1.17 |
| Outstanding shares (mil) |
12.11 |
| Enterprise Value (mil) |
12,542.86 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.69% |
| Cost of Debt |
6.12% |
| WACC |
6.43% |