As of 2025-05-08, the Intrinsic Value of Avis Budget Group Inc (CAR) is 810.94 USD. This CAR valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 100.50 USD, the upside of Avis Budget Group Inc is 706.90%.
The range of the Intrinsic Value is 372.94 - 1,316.75 USD
Based on its market price of 100.50 USD and our intrinsic valuation, Avis Budget Group Inc (CAR) is undervalued by 706.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (6,002.33) - (818.47) | (958.56) | -1053.8% |
| DCF (Growth 10y) | (805.11) - (4,903.98) | (918.56) | -1014.0% |
| DCF (EBITDA 5y) | 372.94 - 1,316.75 | 810.94 | 706.9% |
| DCF (EBITDA 10y) | (33.36) - 1,158.30 | 442.53 | 340.3% |
| Fair Value | -258.74 - -258.74 | -258.74 | -357.45% |
| P/E | (780.35) - (877.64) | (861.60) | -957.3% |
| EV/EBITDA | 37.23 - 1,143.67 | 523.55 | 420.9% |
| EPV | (1,738.21) - (3,875.37) | (2,806.79) | -2892.8% |
| DDM - Stable | (288.27) - (1,172.21) | (730.24) | -826.6% |
| DDM - Multi | (186.52) - (688.64) | (305.10) | -403.6% |
| Market Cap (mil) | 3,536.59 |
| Beta | 1.09 |
| Outstanding shares (mil) | 35.19 |
| Enterprise Value (mil) | 25,931.60 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.69% |
| Cost of Debt | 10.18% |
| WACC | 8.07% |