CRMT
America's CAR-MART Inc
Price:  
64.43 
USD
Volume:  
122,493.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRMT Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of America's CAR-MART Inc (CRMT) is 133.23 USD. This CRMT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.43 USD, the upside of America's CAR-MART Inc is %.

The range of the Intrinsic Value is 40.11 - 543.29 USD

64.43 USD
Stock Price
133.23 USD
Intrinsic Value
Intrinsic Value Details

CRMT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40.11 - 543.29 133.23 106.8%
DCF (Growth 10y) 86.87 - 745.16 209.57 225.3%
DCF (EBITDA 5y) 34.98 - 112.33 74.06 15.0%
DCF (EBITDA 10y) 85.06 - 242.26 154.25 139.4%
Fair Value -33.60 - -33.60 -33.60 -152.15%
P/E (25.97) - 47.37 5.85 -90.9%
EV/EBITDA (83.42) - (12.49) (54.26) -184.2%
EPV (4.46) - 132.74 64.14 -0.5%
DDM - Stable (23.33) - (58.37) (40.85) -163.4%
DDM - Multi 97.95 - 192.73 130.13 102.0%

CRMT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 411.71
Beta 2.52
Outstanding shares (mil) 6.39
Enterprise Value (mil) 1,151.93
Market risk premium 4.60%
Cost of Equity 8.99%
Cost of Debt 11.62%
WACC 9.08%