As of 2025-06-23, the Intrinsic Value of Carvana Co (CVNA) is 305.72 USD. This Carvana valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 319.89 USD, the upside of Carvana Co is -4.40%.
The range of the Intrinsic Value is 201.73 - 623.46 USD
Based on its market price of 319.89 USD and our intrinsic valuation, Carvana Co (CVNA) is overvalued by 4.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 201.73 - 623.46 | 305.72 | -4.4% |
| DCF (Growth 10y) | 304.58 - 883.42 | 448.08 | 40.1% |
| DCF (EBITDA 5y) | 136.70 - 211.83 | 159.03 | -50.3% |
| DCF (EBITDA 10y) | 214.66 - 323.37 | 249.42 | -22.0% |
| Fair Value | 9.29 - 9.29 | 9.29 | -97.09% |
| P/E | 21.71 - 50.85 | 33.84 | -89.4% |
| EV/EBITDA | 47.06 - 81.65 | 61.08 | -80.9% |
| EPV | (22.96) - (24.43) | (23.69) | -107.4% |
| DDM - Stable | 22.67 - 86.24 | 54.46 | -83.0% |
| DDM - Multi | 132.96 - 393.65 | 198.85 | -37.8% |
| Market Cap (mil) | 68,501.24 |
| Beta | 2.53 |
| Outstanding shares (mil) | 214.14 |
| Enterprise Value (mil) | 72,284.24 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.34% |
| Cost of Debt | 5.59% |
| WACC | 7.20% |