As of 2024-12-14, the Intrinsic Value of Avis Budget Group Inc (CAR) is
198.62 USD. This CAR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 92.19 USD, the upside of Avis Budget Group Inc is
115.40%.
The range of the Intrinsic Value is (49.63) - 798.39 USD
198.62 USD
Intrinsic Value
CAR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(49.63) - 798.39 |
198.62 |
115.4% |
| DCF (Growth 10y) |
(48.67) - 727.06 |
180.39 |
95.7% |
| DCF (EBITDA 5y) |
1,385.47 - 3,677.00 |
2,378.95 |
2480.5% |
| DCF (EBITDA 10y) |
1,001.36 - 3,379.22 |
1,955.89 |
2021.6% |
| Fair Value |
267.19 - 267.19 |
267.19 |
189.82% |
| P/E |
182.56 - 863.63 |
525.97 |
470.5% |
| EV/EBITDA |
57.68 - 2,323.65 |
1,074.42 |
1065.4% |
| EPV |
(2,323.91) - (3,864.01) |
(3,093.97) |
-3456.1% |
| DDM - Stable |
26.88 - 64.78 |
45.83 |
-50.3% |
| DDM - Multi |
84.15 - 181.12 |
116.94 |
26.8% |
CAR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,239.56 |
| Beta |
1.71 |
| Outstanding shares (mil) |
35.14 |
| Enterprise Value (mil) |
26,535.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
23.00% |
| Cost of Debt |
6.67% |
| WACC |
7.27% |