As of 2025-05-27, the Intrinsic Value of Carvana Co (CVNA) is 268.68 USD. This Carvana valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 304.11 USD, the upside of Carvana Co is -11.70%.
The range of the Intrinsic Value is 183.54 - 494.97 USD
Based on its market price of 304.11 USD and our intrinsic valuation, Carvana Co (CVNA) is overvalued by 11.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 183.54 - 494.97 | 268.68 | -11.7% |
| DCF (Growth 10y) | 281.49 - 715.27 | 400.76 | 31.8% |
| DCF (EBITDA 5y) | 133.33 - 213.68 | 156.41 | -48.6% |
| DCF (EBITDA 10y) | 210.14 - 325.85 | 246.05 | -19.1% |
| Fair Value | 9.32 - 9.32 | 9.32 | -96.93% |
| P/E | 20.85 - 49.43 | 32.35 | -89.4% |
| EV/EBITDA | 45.35 - 82.23 | 59.40 | -80.5% |
| EPV | (22.97) - (24.51) | (23.74) | -107.8% |
| DDM - Stable | 20.53 - 68.68 | 44.60 | -85.3% |
| DDM - Multi | 121.27 - 316.72 | 175.57 | -42.3% |
| Market Cap (mil) | 64,915.32 |
| Beta | 2.55 |
| Outstanding shares (mil) | 213.46 |
| Enterprise Value (mil) | 68,698.32 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.40% |
| Cost of Debt | 5.59% |
| WACC | 7.25% |