As of 2025-12-29, the Intrinsic Value of Malibu Boats Inc (MBUU) is 58.30 USD. This MBUU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.31 USD, the upside of Malibu Boats Inc is 98.90%.
The range of the Intrinsic Value is 40.54 - 108.82 USD
Based on its market price of 29.31 USD and our intrinsic valuation, Malibu Boats Inc (MBUU) is undervalued by 98.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.54 - 108.82 | 58.30 | 98.9% |
| DCF (Growth 10y) | 62.17 - 164.06 | 88.84 | 203.1% |
| DCF (EBITDA 5y) | 57.61 - 80.35 | 67.82 | 131.4% |
| DCF (EBITDA 10y) | 76.44 - 113.56 | 92.67 | 216.2% |
| Fair Value | 12.24 - 12.24 | 12.24 | -58.25% |
| P/E | 22.03 - 32.09 | 28.20 | -3.8% |
| EV/EBITDA | 33.54 - 46.50 | 38.64 | 31.8% |
| EPV | 18.56 - 25.10 | 21.83 | -25.5% |
| DDM - Stable | 9.58 - 34.64 | 22.11 | -24.6% |
| DDM - Multi | 41.27 - 118.49 | 61.52 | 109.9% |
| Market Cap (mil) | 563.63 |
| Beta | 1.11 |
| Outstanding shares (mil) | 19.23 |
| Enterprise Value (mil) | 542.53 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.45% |
| Cost of Debt | 5.00% |
| WACC | 8.31% |