KMX
Carmax Inc
Price:  
69.88 
USD
Volume:  
733,799.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Carmax Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Carmax Inc (KMX) is 233.37 USD. This Carmax valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.88 USD, the upside of Carmax Inc is %.

The range of the Intrinsic Value is 96.30 - 949.81 USD

69.88 USD
Stock Price
233.37 USD
Intrinsic Value
Intrinsic Value Details

Carmax Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 96.30 - 949.81 233.37 234.0%
DCF (Growth 10y) 146.39 - 1,111.22 302.05 332.2%
DCF (EBITDA 5y) 44.24 - 68.17 55.10 -21.2%
DCF (EBITDA 10y) 89.24 - 128.65 107.23 53.5%
Fair Value 15.22 - 15.22 15.22 -78.21%
P/E 33.07 - 81.74 55.72 -20.3%
EV/EBITDA (81.13) - (49.99) (66.12) -194.6%
EPV (83.27) - (74.67) (78.97) -213.0%
DDM - Stable 23.24 - 82.78 53.01 -24.1%
DDM - Multi 94.49 - 276.23 142.59 104.0%

Carmax Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,998.41
Beta 1.66
Outstanding shares (mil) 157.39
Enterprise Value (mil) 29,181.41
Market risk premium 4.60%
Cost of Equity 9.74%
Cost of Debt 5.00%
WACC 6.01%