The Discounted Cash Flow (DCF) valuation of Carmax Inc (KMX) is 26.58 USD. With the latest stock price at 86.08 USD, the upside of Carmax Inc based on DCF is -69.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 12.5% | 9.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (35.32) - 501.68 | 26.58 |
| Upside | -141.0% - 482.8% | -69.1% |