As of 2024-07-27, the Intrinsic Value of Carriage Services Inc (CSV) is
43.20 USD. This CSV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 31.59 USD, the upside of Carriage Services Inc is
%.
The range of the Intrinsic Value is 30.03 - 63.69 USD
43.20 USD
Intrinsic Value
CSV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.03 - 63.69 |
43.20 |
36.8% |
| DCF (Growth 10y) |
37.16 - 71.53 |
50.67 |
60.4% |
| DCF (EBITDA 5y) |
39.33 - 49.73 |
42.83 |
35.6% |
| DCF (EBITDA 10y) |
44.84 - 59.59 |
50.55 |
60.0% |
| Fair Value |
51.98 - 51.98 |
51.98 |
64.55% |
| P/E |
33.03 - 41.28 |
35.63 |
12.8% |
| EV/EBITDA |
38.67 - 73.39 |
46.98 |
48.7% |
| EPV |
19.27 - 35.36 |
27.31 |
-13.5% |
| DDM - Stable |
11.59 - 23.97 |
17.78 |
-43.7% |
| DDM - Multi |
13.97 - 23.16 |
17.48 |
-44.7% |
CSV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
479.22 |
| Beta |
1.21 |
| Outstanding shares (mil) |
15.17 |
| Enterprise Value (mil) |
1,041.31 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.68% |
| Cost of Debt |
4.72% |
| WACC |
6.54% |