Carparts.Com Intrinsic
Value
As of 2024-12-12, the Intrinsic Value of Carparts.Com Inc (PRTS) is
4.39 USD. This Carparts.Com valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.99 USD, the upside of Carparts.Com Inc is
345.10%.
The range of the Intrinsic Value is 2.90 - 10.92 USD
Carparts.Com Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
2.90 - 10.92 |
4.39 |
345.1% |
| DCF (Growth 10y) |
9.76 - 41.79 |
15.70 |
1492.9% |
| DCF (EBITDA 5y) |
6.99 - 11.09 |
8.49 |
761.5% |
| DCF (EBITDA 10y) |
10.85 - 18.34 |
13.62 |
1282.0% |
| Fair Value |
-2.72 - -2.72 |
-2.72 |
-376.33% |
| P/E |
(6.80) - 0.46 |
(4.08) |
-514.3% |
| EV/EBITDA |
(1.32) - 6.52 |
0.99 |
0.2% |
| EPV |
27.05 - 39.89 |
33.47 |
3295.5% |
| DDM - Stable |
(5.68) - (29.66) |
(17.67) |
-1892.8% |
| DDM - Multi |
5.85 - 24.14 |
9.46 |
860.0% |
Carparts.Com Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
56.58 |
| Beta |
0.81 |
| Outstanding shares (mil) |
57.40 |
| Enterprise Value (mil) |
31.81 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.68% |
| Cost of Debt |
8.54% |
| WACC |
7.35% |