The Discounted Cash Flow (DCF) valuation of Carvana Co (CVNA) is 95.54 USD. With the latest stock price at 65.82 USD, the upside of Carvana Co based on DCF is 45.2%.
Based on the latest price of 65.82 USD and our DCF valuation, Carvana Co (CVNA) is a buy. buying Carvana stocks now will result in a potential gain of 45.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.3% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 62.04 - 206.17 | 95.54 |
| Upside | -5.7% - 213.2% | 45.2% |