MBUU
Malibu Boats Inc
Price:  
37.56 
USD
Volume:  
234,701.00
United States | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MBUU Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Malibu Boats Inc (MBUU) is 53.90 USD. This MBUU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.56 USD, the upside of Malibu Boats Inc is %.

The range of the Intrinsic Value is 45.57 - 66.72 USD

37.56 USD
Stock Price
53.90 USD
Intrinsic Value
Intrinsic Value Details

MBUU Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 45.57 - 66.72 53.90 43.5%
DCF (Growth 10y) 47.92 - 68.13 55.92 48.9%
DCF (EBITDA 5y) 47.77 - 59.71 50.13 33.5%
DCF (EBITDA 10y) 51.35 - 65.56 55.27 47.1%
Fair Value -66.11 - -66.11 -66.11 -276.01%
P/E (35.12) - 50.21 (0.41) -101.1%
EV/EBITDA 24.54 - 48.48 33.52 -10.7%
EPV 66.57 - 87.01 76.79 104.4%
DDM - Stable (13.20) - (27.26) (20.23) -153.9%
DDM - Multi 18.71 - 31.63 23.64 -37.1%

MBUU Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 767.73
Beta 1.12
Outstanding shares (mil) 20.44
Enterprise Value (mil) 735.61
Market risk premium 4.60%
Cost of Equity 11.88%
Cost of Debt 5.00%
WACC 7.86%