HZO
MarineMax Inc
Price:  
27.04 
USD
Volume:  
361,506.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HZO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of MarineMax Inc (HZO) is 48.50 USD. This HZO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.04 USD, the upside of MarineMax Inc is %.

The range of the Intrinsic Value is 38.78 - 61.48 USD

27.04 USD
Stock Price
48.50 USD
Intrinsic Value
Intrinsic Value Details

HZO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 38.78 - 61.48 48.50 79.4%
DCF (Growth 10y) 43.89 - 65.06 53.01 96.1%
DCF (EBITDA 5y) 45.52 - 81.63 65.61 142.7%
DCF (EBITDA 10y) 52.18 - 86.11 70.21 159.7%
Fair Value 69.57 - 69.57 69.57 157.29%
P/E 24.88 - 55.20 35.68 32.0%
EV/EBITDA 16.78 - 51.48 30.19 11.6%
EPV 29.36 - 41.67 35.51 31.3%
DDM - Stable 15.00 - 29.92 22.46 -16.9%
DDM - Multi 29.68 - 48.37 36.97 36.7%

HZO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 602.99
Beta 1.56
Outstanding shares (mil) 22.30
Enterprise Value (mil) 1,529.42
Market risk premium 4.60%
Cost of Equity 11.18%
Cost of Debt 9.90%
WACC 8.92%