CAR
Avis Budget Group Inc
Price:  
129.86 
USD
Volume:  
604,122.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAR Intrinsic Value

581.50 %
Upside

What is the intrinsic value of CAR?

As of 2025-06-19, the Intrinsic Value of Avis Budget Group Inc (CAR) is 884.94 USD. This CAR valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 129.86 USD, the upside of Avis Budget Group Inc is 581.50%.

The range of the Intrinsic Value is 371.22 - 1,415.62 USD

Is CAR undervalued or overvalued?

Based on its market price of 129.86 USD and our intrinsic valuation, Avis Budget Group Inc (CAR) is undervalued by 581.50%.

129.86 USD
Stock Price
884.94 USD
Intrinsic Value
Intrinsic Value Details

CAR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (4,412.15) - (743.63) (817.22) -729.3%
DCF (Growth 10y) (749.64) - (4,829.60) (830.88) -739.8%
DCF (EBITDA 5y) 371.22 - 1,415.62 884.94 581.5%
DCF (EBITDA 10y) (126.63) - 1,202.29 393.53 203.0%
Fair Value -314.29 - -314.29 -314.29 -342.03%
P/E (963.00) - (1,271.00) (1,115.74) -959.2%
EV/EBITDA 36.32 - 1,317.70 653.25 403.0%
EPV (1,511.32) - (3,828.25) (2,669.79) -2155.9%
DDM - Stable (369.06) - (1,587.84) (978.45) -853.5%
DDM - Multi (199.66) - (762.14) (327.27) -352.0%

CAR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,569.77
Beta 0.95
Outstanding shares (mil) 35.19
Enterprise Value (mil) 27,229.77
Market risk premium 4.60%
Cost of Equity 11.20%
Cost of Debt 12.79%
WACC 9.74%