The Discounted Cash Flow (DCF) valuation of Carvana Co (CVNA) is 231.78 USD. With the latest stock price at 247.77 USD, the upside of Carvana Co based on DCF is -6.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.0% | 7.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 148.92 - 487.85 | 231.78 |
| Upside | -39.9% - 96.9% | -6.5% |