The Discounted Cash Flow (DCF) valuation of Malibu Boats Inc (MBUU) is 54.47 USD. With the latest stock price at 34.37 USD, the upside of Malibu Boats Inc based on DCF is 58.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.4% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 36.75 - 113.50 | 54.47 |
| Upside | 6.9% - 230.2% | 58.5% |