KAR
KAR Auction Services Inc
Price:  
17.08 
USD
Volume:  
1,583,327.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KAR Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of KAR Auction Services Inc (KAR) is 24.06 USD. This KAR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.08 USD, the upside of KAR Auction Services Inc is %.

The range of the Intrinsic Value is 16.57 - 43.01 USD

17.08 USD
Stock Price
24.06 USD
Intrinsic Value
Intrinsic Value Details

KAR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 16.57 - 43.01 24.06 40.8%
DCF (Growth 10y) 24.30 - 59.51 34.35 101.1%
DCF (EBITDA 5y) 16.62 - 20.28 18.34 7.4%
DCF (EBITDA 10y) 22.45 - 29.07 25.50 49.3%
Fair Value -34.23 - -34.23 -34.23 -300.43%
P/E (33.44) - (27.30) (29.78) -274.4%
EV/EBITDA 8.32 - 28.97 17.90 4.8%
EPV 21.53 - 29.29 25.41 48.8%
DDM - Stable (12.65) - (42.42) (27.53) -261.2%
DDM - Multi 1.02 - 2.78 1.51 -91.2%

KAR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,849.76
Beta 1.18
Outstanding shares (mil) 108.30
Enterprise Value (mil) 2,065.46
Market risk premium 4.60%
Cost of Equity 8.74%
Cost of Debt 10.83%
WACC 8.61%