As of 2025-05-16, the Intrinsic Value of Malibu Boats Inc (MBUU) is 17.26 USD. This MBUU valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 32.24 USD, the upside of Malibu Boats Inc is -46.50%.
The range of the Intrinsic Value is 15.11 - 20.13 USD
Based on its market price of 32.24 USD and our intrinsic valuation, Malibu Boats Inc (MBUU) is overvalued by 46.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.13) - (0.05) | (0.37) | -101.2% |
| DCF (Growth 10y) | 0.15 - (0.53) | (0.06) | -100.2% |
| DCF (EBITDA 5y) | 15.11 - 20.13 | 17.26 | -46.5% |
| DCF (EBITDA 10y) | 13.90 - 19.85 | 16.44 | -49.0% |
| Fair Value | -22.59 - -22.59 | -22.59 | -170.07% |
| P/E | (71.12) - (68.59) | (69.13) | -314.4% |
| EV/EBITDA | 7.92 - 23.64 | 14.54 | -54.9% |
| EPV | 48.05 - 58.96 | 53.51 | 66.0% |
| DDM - Stable | (30.07) - (74.77) | (52.42) | -262.6% |
| DDM - Multi | (1.09) - (2.07) | (1.42) | -104.4% |
| Market Cap (mil) | 633.19 |
| Beta | 0.58 |
| Outstanding shares (mil) | 19.64 |
| Enterprise Value (mil) | 621.08 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.98% |
| Cost of Debt | 5.00% |
| WACC | 7.42% |