As of 2025-07-04, the Intrinsic Value of Carsales.Com Ltd (CAR.AX) is 20.13 AUD. This CAR.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.87 AUD, the upside of Carsales.Com Ltd is -45.40%.
The range of the Intrinsic Value is 13.68 - 36.35 AUD
Based on its market price of 36.87 AUD and our intrinsic valuation, Carsales.Com Ltd (CAR.AX) is overvalued by 45.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.68 - 36.35 | 20.13 | -45.4% |
| DCF (Growth 10y) | 18.79 - 46.11 | 26.62 | -27.8% |
| DCF (EBITDA 5y) | 15.30 - 26.18 | 19.37 | -47.5% |
| DCF (EBITDA 10y) | 20.29 - 34.28 | 25.54 | -30.7% |
| Fair Value | 16.97 - 16.97 | 16.97 | -53.99% |
| P/E | 10.86 - 20.75 | 14.34 | -61.1% |
| EV/EBITDA | 10.77 - 24.04 | 15.16 | -58.9% |
| EPV | 5.90 - 8.04 | 6.97 | -81.1% |
| DDM - Stable | 6.88 - 21.16 | 14.02 | -62.0% |
| DDM - Multi | 12.11 - 26.29 | 16.31 | -55.8% |
| Market Cap (mil) | 13,931.33 |
| Beta | 1.16 |
| Outstanding shares (mil) | 377.85 |
| Enterprise Value (mil) | 15,036.60 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.89% |
| Cost of Debt | 5.00% |
| WACC | 8.44% |