CSV
Carriage Services Inc
Price:  
26.40 
USD
Volume:  
167,589.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CSV Intrinsic Value

%
Upside

As of 2024-02-24, the Intrinsic Value of Carriage Services Inc (CSV) is 40.41 USD. This CSV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.40 USD, the upside of Carriage Services Inc is %.

The range of the Intrinsic Value is 26.47 - 62.68 USD

26.40 USD
Stock Price
40.41 USD
Intrinsic Value
Intrinsic Value Details

CSV Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.47 - 62.68 40.41 53.1%
DCF (Growth 10y) 34.23 - 71.53 48.65 84.3%
DCF (EBITDA 5y) 34.38 - 54.76 43.67 65.4%
DCF (EBITDA 10y) 40.94 - 64.75 51.67 95.7%
Fair Value 39.23 - 39.23 39.23 48.61%
P/E 28.19 - 60.81 44.60 68.9%
EV/EBITDA 28.91 - 56.34 43.39 64.4%
EPV 13.87 - 30.01 21.94 -16.9%
DDM - Stable 12.63 - 24.39 18.51 -29.9%
DDM - Multi 19.22 - 29.10 23.16 -12.3%

CSV Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 395.47
Beta 1.07
Outstanding shares (mil) 14.98
Enterprise Value (mil) 989.26
Market risk premium 4.60%
Cost of Equity 9.74%
Cost of Debt 5.81%
WACC 6.20%