The Discounted Cash Flow (DCF) valuation of Malibu Boats Inc (MBUU) is 57.13 USD. With the latest stock price at 39.16 USD, the upside of Malibu Boats Inc based on DCF is 45.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.5% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 47.81 - 71.88 | 57.13 |
| Upside | 22.1% - 83.6% | 45.9% |