CVCO
Cavco Industries Inc
Price:  
446.77 
USD
Volume:  
174,631.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVCO Intrinsic Value

34.70 %
Upside

What is the intrinsic value of CVCO?

As of 2025-07-09, the Intrinsic Value of Cavco Industries Inc (CVCO) is 601.82 USD. This CVCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 446.77 USD, the upside of Cavco Industries Inc is 34.70%.

The range of the Intrinsic Value is 466.51 - 885.62 USD

Is CVCO undervalued or overvalued?

Based on its market price of 446.77 USD and our intrinsic valuation, Cavco Industries Inc (CVCO) is undervalued by 34.70%.

446.77 USD
Stock Price
601.82 USD
Intrinsic Value
Intrinsic Value Details

CVCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 466.51 - 885.62 601.82 34.7%
DCF (Growth 10y) 592.67 - 1,091.25 754.99 69.0%
DCF (EBITDA 5y) 386.21 - 479.47 430.15 -3.7%
DCF (EBITDA 10y) 505.24 - 642.45 568.37 27.2%
Fair Value 533.15 - 533.15 533.15 19.34%
P/E 326.21 - 427.47 374.80 -16.1%
EV/EBITDA 211.15 - 340.12 267.74 -40.1%
EPV 254.71 - 312.49 283.60 -36.5%
DDM - Stable 190.05 - 513.60 351.83 -21.3%
DDM - Multi 384.23 - 817.38 523.92 17.3%

CVCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,583.10
Beta 0.75
Outstanding shares (mil) 8.02
Enterprise Value (mil) 3,234.55
Market risk premium 4.60%
Cost of Equity 8.80%
Cost of Debt 4.34%
WACC 8.78%