KAR
KAR Auction Services Inc
Price:  
24.10 
USD
Volume:  
843,016.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KAR Intrinsic Value

45.40 %
Upside

What is the intrinsic value of KAR?

As of 2025-06-13, the Intrinsic Value of KAR Auction Services Inc (KAR) is 35.05 USD. This KAR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.10 USD, the upside of KAR Auction Services Inc is 45.40%.

The range of the Intrinsic Value is 29.20 - 44.20 USD

Is KAR undervalued or overvalued?

Based on its market price of 24.10 USD and our intrinsic valuation, KAR Auction Services Inc (KAR) is undervalued by 45.40%.

24.10 USD
Stock Price
35.05 USD
Intrinsic Value
Intrinsic Value Details

KAR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.20 - 44.20 35.05 45.4%
DCF (Growth 10y) 33.69 - 50.34 40.21 66.9%
DCF (EBITDA 5y) 29.17 - 49.71 38.57 60.0%
DCF (EBITDA 10y) 33.44 - 54.62 42.75 77.4%
Fair Value 29.87 - 29.87 29.87 23.94%
P/E 21.83 - 26.21 24.08 -0.1%
EV/EBITDA 25.96 - 48.16 38.27 58.8%
EPV 26.48 - 35.90 31.19 29.4%
DDM - Stable 8.69 - 16.38 12.54 -48.0%
DDM - Multi 10.23 - 14.96 12.15 -49.6%

KAR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,587.86
Beta 0.76
Outstanding shares (mil) 107.38
Enterprise Value (mil) 2,593.16
Market risk premium 4.60%
Cost of Equity 8.59%
Cost of Debt 13.76%
WACC 8.71%