As of 2025-05-19, the Intrinsic Value of Carriage Services Inc (CSV) is 59.97 USD. This CSV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.85 USD, the upside of Carriage Services Inc is 36.80%.
The range of the Intrinsic Value is 19.60 - 489.66 USD
Based on its market price of 43.85 USD and our intrinsic valuation, Carriage Services Inc (CSV) is undervalued by 36.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.60 - 489.66 | 59.97 | 36.8% |
| DCF (Growth 10y) | 25.11 - 506.55 | 67.15 | 53.1% |
| DCF (EBITDA 5y) | 35.57 - 93.59 | 52.16 | 19.0% |
| DCF (EBITDA 10y) | 36.32 - 115.69 | 60.34 | 37.6% |
| Fair Value | 83.26 - 83.26 | 83.26 | 89.88% |
| P/E | 43.44 - 84.60 | 56.40 | 28.6% |
| EV/EBITDA | (12.03) - 57.43 | 19.24 | -56.1% |
| EPV | (2.23) - 38.25 | 18.01 | -58.9% |
| DDM - Stable | 35.94 - 135.46 | 85.70 | 95.4% |
| DDM - Multi | 38.37 - 112.24 | 57.17 | 30.4% |
| Market Cap (mil) | 687.57 |
| Beta | 0.37 |
| Outstanding shares (mil) | 15.68 |
| Enterprise Value (mil) | 1,213.55 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.99% |
| Cost of Debt | 14.52% |
| WACC | 8.95% |