
Carvana Co
NYSE:CVNA

Intrinsic Value
The intrinsic value of one
CVNA
stock under the Base Case scenario is
92.266
USD.
Compared to the current market price of 260.965 USD,
Carvana Co
is
Overvalued by 65%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Carvana Co
Fundamental Analysis


Revenue & Expenses Breakdown
Carvana Co
Balance Sheet Decomposition
Carvana Co
Current Assets | 4.9B |
Cash & Short-Term Investments | 1.7B |
Receivables | 915m |
Other Current Assets | 2.2B |
Non-Current Assets | 3.6B |
PP&E | 3.2B |
Intangibles | 34m |
Other Non-Current Assets | 368m |
Free Cash Flow Analysis
Carvana Co
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Carvana Co
Revenue
|
13.7B
USD
|
Cost of Revenue
|
-10.8B
USD
|
Gross Profit
|
2.9B
USD
|
Operating Expenses
|
-1.9B
USD
|
Operating Income
|
990m
USD
|
Other Expenses
|
-780m
USD
|
Net Income
|
210m
USD
|
CVNA Profitability Score
Profitability Due Diligence
Carvana Co's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Carvana Co's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
CVNA Solvency Score
Solvency Due Diligence
Carvana Co's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Score
Carvana Co's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CVNA Price Targets Summary
Carvana Co
According to Wall Street analysts, the average 1-year price target for
CVNA
is 261.502 USD
with a low forecast of 149.48 USD and a high forecast of 357 USD.
Dividends
Current shareholder yield for CVNA is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CVNA
stock under the Base Case scenario is
92.266
USD.
Compared to the current market price of 260.965 USD,
Carvana Co
is
Overvalued by 65%.