HZO
MarineMax Inc
Price:  
27.78 
USD
Volume:  
170,176.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HZO Intrinsic Value

305.40 %
Upside

What is the intrinsic value of HZO?

As of 2025-07-04, the Intrinsic Value of MarineMax Inc (HZO) is 112.63 USD. This HZO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.78 USD, the upside of MarineMax Inc is 305.40%.

The range of the Intrinsic Value is 72.76 - 200.53 USD

Is HZO undervalued or overvalued?

Based on its market price of 27.78 USD and our intrinsic valuation, MarineMax Inc (HZO) is undervalued by 305.40%.

27.78 USD
Stock Price
112.63 USD
Intrinsic Value
Intrinsic Value Details

HZO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 72.76 - 200.53 112.63 305.4%
DCF (Growth 10y) 81.73 - 199.46 118.87 327.9%
DCF (EBITDA 5y) 60.03 - 91.95 69.42 149.9%
DCF (EBITDA 10y) 75.45 - 114.84 88.80 219.7%
Fair Value 66.27 - 66.27 66.27 138.56%
P/E 27.83 - 43.16 32.76 17.9%
EV/EBITDA 19.75 - 40.40 25.13 -9.5%
EPV 12.71 - 29.65 21.18 -23.8%
DDM - Stable 15.07 - 40.13 27.60 -0.6%
DDM - Multi 36.07 - 77.86 49.65 78.7%

HZO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 596.44
Beta 2.04
Outstanding shares (mil) 21.47
Enterprise Value (mil) 1,587.45
Market risk premium 4.60%
Cost of Equity 12.63%
Cost of Debt 9.99%
WACC 9.24%