CVCO
Cavco Industries Inc
Price:  
359.39 
USD
Volume:  
51,118.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVCO Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Cavco Industries Inc (CVCO) is 434.00 USD. This CVCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 359.39 USD, the upside of Cavco Industries Inc is %.

The range of the Intrinsic Value is 342.44 - 617.73 USD

359.39 USD
Stock Price
434.00 USD
Intrinsic Value
Intrinsic Value Details

CVCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 342.44 - 617.73 434.00 20.8%
DCF (Growth 10y) 434.35 - 776.89 549.29 52.8%
DCF (EBITDA 5y) 350.27 - 420.57 378.54 5.3%
DCF (EBITDA 10y) 442.10 - 569.04 495.21 37.8%
Fair Value 476.51 - 476.51 476.51 32.59%
P/E 225.68 - 338.84 297.28 -17.3%
EV/EBITDA 207.85 - 289.89 237.67 -33.9%
EPV 223.98 - 293.47 258.72 -28.0%
DDM - Stable 133.07 - 344.40 238.73 -33.6%
DDM - Multi 253.68 - 529.00 344.96 -4.0%

CVCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,975.75
Beta 1.71
Outstanding shares (mil) 8.28
Enterprise Value (mil) 2,631.14
Market risk premium 4.60%
Cost of Equity 9.50%
Cost of Debt 4.81%
WACC 9.48%