As of 2025-01-21, the Intrinsic Value of Cavco Industries Inc (CVCO) is
498.93 USD. This CVCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 476.84 USD, the upside of Cavco Industries Inc is
4.60%.
The range of the Intrinsic Value is 386.08 - 740.66 USD
498.93 USD
Intrinsic Value
CVCO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
386.08 - 740.66 |
498.93 |
4.6% |
| DCF (Growth 10y) |
480.81 - 898.60 |
615.05 |
29.0% |
| DCF (EBITDA 5y) |
393.29 - 590.72 |
442.22 |
-7.3% |
| DCF (EBITDA 10y) |
483.19 - 735.87 |
555.12 |
16.4% |
| Fair Value |
456.74 - 456.74 |
456.74 |
-4.22% |
| P/E |
317.89 - 435.88 |
387.44 |
-18.7% |
| EV/EBITDA |
213.24 - 311.75 |
262.50 |
-44.9% |
| EPV |
229.00 - 293.07 |
261.03 |
-45.3% |
| DDM - Stable |
140.84 - 388.72 |
264.78 |
-44.5% |
| DDM - Multi |
307.96 - 671.84 |
423.58 |
-11.2% |
CVCO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,867.17 |
| Beta |
1.26 |
| Outstanding shares (mil) |
8.11 |
| Enterprise Value (mil) |
3,510.91 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.66% |
| Cost of Debt |
4.72% |
| WACC |
9.64% |