As of 2024-12-12, the Intrinsic Value of CarGurus Inc (CARG) is
39.53 USD. This CARG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.05 USD, the upside of CarGurus Inc is
3.90%.
The range of the Intrinsic Value is 22.97 - 237.91 USD
39.53 USD
Intrinsic Value
CARG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.97 - 237.91 |
39.53 |
3.9% |
| DCF (Growth 10y) |
37.70 - 394.86 |
65.27 |
71.5% |
| DCF (EBITDA 5y) |
10.75 - 21.51 |
15.52 |
-59.2% |
| DCF (EBITDA 10y) |
17.14 - 33.06 |
24.06 |
-36.8% |
| Fair Value |
-10.32 - -10.32 |
-10.32 |
-127.12% |
| P/E |
(5.71) - 16.25 |
2.44 |
-93.6% |
| EV/EBITDA |
8.23 - 17.81 |
12.64 |
-66.8% |
| EPV |
23.38 - 28.13 |
25.76 |
-32.3% |
| DDM - Stable |
(5.05) - (20.98) |
(13.02) |
-134.2% |
| DDM - Multi |
13.64 - 44.47 |
20.93 |
-45.0% |
CARG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,946.17 |
| Beta |
1.40 |
| Outstanding shares (mil) |
103.71 |
| Enterprise Value (mil) |
3,699.42 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.57% |
| Cost of Debt |
4.48% |
| WACC |
5.44% |