The Discounted Cash Flow (DCF) valuation of Carmax Inc (KMX) is 25.02 USD. With the latest stock price at 72.14 USD, the upside of Carmax Inc based on DCF is -65.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 12.6% | 9.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (35.80) - 471.92 | 25.02 |
| Upside | -149.6% - 554.2% | -65.3% |