As of 2024-12-14, the Intrinsic Value of Malibu Boats Inc (MBUU) is
52.67 USD. This MBUU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.21 USD, the upside of Malibu Boats Inc is
24.80%.
The range of the Intrinsic Value is 34.69 - 119.33 USD
52.67 USD
Intrinsic Value
MBUU Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.69 - 119.33 |
52.67 |
24.8% |
| DCF (Growth 10y) |
50.12 - 169.78 |
75.68 |
79.3% |
| DCF (EBITDA 5y) |
37.26 - 50.90 |
43.31 |
2.6% |
| DCF (EBITDA 10y) |
50.12 - 72.87 |
59.99 |
42.1% |
| Fair Value |
-20.59 - -20.59 |
-20.59 |
-148.79% |
| P/E |
(70.02) - (58.40) |
(64.25) |
-252.2% |
| EV/EBITDA |
13.47 - 26.77 |
19.57 |
-53.6% |
| EPV |
45.99 - 67.55 |
56.77 |
34.5% |
| DDM - Stable |
(26.31) - (103.67) |
(64.99) |
-254.0% |
| DDM - Multi |
12.30 - 40.93 |
19.31 |
-54.2% |
MBUU Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
832.38 |
| Beta |
0.74 |
| Outstanding shares (mil) |
19.72 |
| Enterprise Value (mil) |
832.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.27% |
| Cost of Debt |
5.00% |
| WACC |
7.07% |