As of 2024-09-20, the Intrinsic Value of Carmax Inc (KMX) is
85.11 USD. This Carmax valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 77.39 USD, the upside of Carmax Inc is
10.00%.
The range of the Intrinsic Value is (11.63) - 2,355.15 USD
85.11 USD
Intrinsic Value
Carmax Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(11.63) - 2,355.15 |
85.11 |
10.0% |
| DCF (Growth 10y) |
4.06 - 2,493.91 |
107.19 |
38.5% |
| DCF (EBITDA 5y) |
12.34 - 52.55 |
33.35 |
-56.9% |
| DCF (EBITDA 10y) |
21.50 - 96.73 |
56.46 |
-27.0% |
| Fair Value |
12.92 - 12.92 |
12.92 |
-83.30% |
| P/E |
28.53 - 61.18 |
42.83 |
-44.7% |
| EV/EBITDA |
(91.42) - (58.73) |
(77.16) |
-199.7% |
| EPV |
(98.26) - (77.14) |
(87.70) |
-213.3% |
| DDM - Stable |
20.41 - 61.56 |
40.99 |
-47.0% |
| DDM - Multi |
90.12 - 217.03 |
128.04 |
65.4% |
Carmax Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,079.03 |
| Beta |
1.88 |
| Outstanding shares (mil) |
156.08 |
| Enterprise Value (mil) |
30,862.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.32% |
| Cost of Debt |
8.19% |
| WACC |
7.86% |