As of 2024-12-15, the Intrinsic Value of Carvana Co (CVNA) is
231.18 USD. This Carvana valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 248.25 USD, the upside of Carvana Co is
-6.90%.
The range of the Intrinsic Value is 149.44 - 478.46 USD
231.18 USD
Intrinsic Value
Carvana Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
149.44 - 478.46 |
231.18 |
-6.9% |
| DCF (Growth 10y) |
279.28 - 840.76 |
419.44 |
69.0% |
| DCF (EBITDA 5y) |
129.46 - 222.30 |
172.71 |
-30.4% |
| DCF (EBITDA 10y) |
227.19 - 382.89 |
297.01 |
19.6% |
| Fair Value |
0.41 - 0.41 |
0.41 |
-99.84% |
| P/E |
1.51 - 41.03 |
17.86 |
-92.8% |
| EV/EBITDA |
18.59 - 61.60 |
40.98 |
-83.5% |
| EPV |
(52.01) - (62.22) |
(57.11) |
-123.0% |
| DDM - Stable |
0.85 - 3.12 |
1.99 |
-99.2% |
| DDM - Multi |
103.09 - 294.43 |
152.83 |
-38.4% |
Carvana Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
51,544.15 |
| Beta |
2.68 |
| Outstanding shares (mil) |
207.63 |
| Enterprise Value (mil) |
56,389.15 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.04% |
| Cost of Debt |
6.15% |
| WACC |
7.84% |