CAR
Avis Budget Group Inc
Price:  
105.25 
USD
Volume:  
655,166.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAR Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Avis Budget Group Inc (CAR) is 164.61 USD. This CAR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 105.25 USD, the upside of Avis Budget Group Inc is %.

The range of the Intrinsic Value is (52.18) - 615.23 USD

105.25 USD
Stock Price
164.61 USD
Intrinsic Value
Intrinsic Value Details

CAR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (52.18) - 615.23 164.61 56.4%
DCF (Growth 10y) (55.21) - 542.56 140.63 33.6%
DCF (EBITDA 5y) 1,230.41 - 2,424.34 1,667.87 1484.7%
DCF (EBITDA 10y) 994.56 - 2,338.83 1,486.86 1312.7%
Fair Value 802.07 - 802.07 802.07 662.06%
P/E 588.43 - 735.44 657.88 525.1%
EV/EBITDA 73.82 - 2,024.64 861.28 718.3%
EPV (2,566.33) - (3,816.87) (3,191.61) -3132.4%
DDM - Stable 98.64 - 213.99 156.32 48.5%
DDM - Multi 98.38 - 190.29 131.84 25.3%

CAR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,752.16
Beta 1.83
Outstanding shares (mil) 35.65
Enterprise Value (mil) 27,857.16
Market risk premium 4.60%
Cost of Equity 19.62%
Cost of Debt 5.96%
WACC 6.64%