As of 2025-09-18, the Intrinsic Value of Carmax Inc (KMX) is 292.16 USD. This Carmax valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.13 USD, the upside of Carmax Inc is 394.10%.
The range of the Intrinsic Value is 99.50 - 3,560.18 USD
Based on its market price of 59.13 USD and our intrinsic valuation, Carmax Inc (KMX) is undervalued by 394.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 99.50 - 3,560.18 | 292.16 | 394.1% |
| DCF (Growth 10y) | 147.76 - 4,085.68 | 368.12 | 522.6% |
| DCF (EBITDA 5y) | 43.22 - 76.80 | 55.30 | -6.5% |
| DCF (EBITDA 10y) | 88.43 - 148.34 | 112.09 | 89.6% |
| Fair Value | 18.61 - 18.61 | 18.61 | -68.53% |
| P/E | 47.56 - 68.37 | 60.34 | 2.0% |
| EV/EBITDA | (85.92) - (50.20) | (69.62) | -217.7% |
| EPV | (101.84) - (90.33) | (96.09) | -262.5% |
| DDM - Stable | 35.71 - 103.68 | 69.69 | 17.9% |
| DDM - Multi | 138.01 - 317.36 | 193.05 | 226.5% |
| Market Cap (mil) | 8,873.64 |
| Beta | 0.40 |
| Outstanding shares (mil) | 150.07 |
| Enterprise Value (mil) | 27,568.54 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.63% |
| Cost of Debt | 5.50% |
| WACC | 5.61% |