The Discounted Cash Flow (DCF) valuation of MarineMax Inc (HZO) is 89.93 USD. With the latest stock price at 31.71 USD, the upside of MarineMax Inc based on DCF is 183.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.5% | 9.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 64.64 - 135.71 | 89.93 |
| Upside | 103.8% - 328.0% | 183.6% |