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