Carvana Co
NYSE:CVNA

Watchlist Manager
Carvana Co Logo
Carvana Co
NYSE:CVNA
Watchlist
Price: 393.88 USD -6.67% Market Closed
Market Cap: 85.7B USD

Intrinsic Value

The intrinsic value of one CVNA stock under the Base Case scenario is 236.74 USD. Compared to the current market price of 393.88 USD, Carvana Co is Overvalued by 40%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CVNA Intrinsic Value
236.74 USD
Overvaluation 40%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Carvana Co

What is Valuation History?
Ask AI Assistant
What other research platforms think about CVNA?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is CVNA valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Carvana Co.

Explain Valuation
Compare CVNA to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Carvana’s heavy debt load, including costly interest expenses, raises concerns about long-term solvency. If used-car demand weakens or refinancing becomes difficult, the company may struggle to cover its obligations without diluting shareholders.

Razor-thin gross margins in used-car sales intensify potential profitability risks. Any misstep in inventory management or price fluctuations in the used-vehicle market could swiftly erode operating margins.

Carvana’s aggressive expansion strategy requires substantial marketing and operational investments, which strain cash flows. If heightened competition presses the company to spend even more on customer acquisition, the path to sustainable profitability could be further delayed.

Bull Theses

Carvana’s digital-only model offers a differentiated, convenient customer experience, positioning the company for market share gains as consumers increasingly shift to online car purchases.

Its proprietary logistics network and recognizable vending machine distribution points help drive efficiencies in inventory turnover. Over time, improved operational scale could reduce reconditioning and transportation costs, strengthening margins.

The company’s differentiated brand presence and broad e-commerce platform could enable additional revenue streams, such as financing and subscription-based warranties, further diversifying Carvana’s business and supporting greater profitability.

Show More Less
How do you feel about CVNA?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Carvana Co

Current Assets 6.3B
Cash & Short-Term Investments 2.1B
Receivables 1.1B
Other Current Assets 3B
Non-Current Assets 3.6B
PP&E 3.2B
Intangibles 38m
Other Non-Current Assets 385m
Current Liabilities 1.5B
Accounts Payable 437m
Accrued Liabilities 432m
Short-Term Debt 73m
Other Current Liabilities 606m
Non-Current Liabilities 6B
Long-Term Debt 4.8B
Other Non-Current Liabilities 1.2B
Efficiency

Free Cash Flow Analysis
Carvana Co

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Carvana Co

Revenue
18.3B USD
Cost of Revenue
-14.4B USD
Gross Profit
3.9B USD
Operating Expenses
-2.2B USD
Operating Income
1.7B USD
Other Expenses
-1.1B USD
Net Income
629m USD
Fundamental Scores

CVNA Profitability Score
Profitability Due Diligence

Carvana Co's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
ROIC is Increasing
Exceptional ROIC
59/100
Profitability
Score

Carvana Co's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

CVNA Solvency Score
Solvency Due Diligence

Carvana Co's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
57/100
Solvency
Score

Carvana Co's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CVNA Price Targets Summary
Carvana Co

Wall Street analysts forecast CVNA stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CVNA is 448.25 USD with a low forecast of 333.3 USD and a high forecast of 577.5 USD.

Lowest
Price Target
333.3 USD
15% Downside
Average
Price Target
448.25 USD
14% Upside
Highest
Price Target
577.5 USD
47% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Carvana Co
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

CVNA Insider Trading
Buy and sell transactions by insiders

CVNA News

Other Videos
What is the Intrinsic Value of one CVNA stock?

The intrinsic value of one CVNA stock under the Base Case scenario is 236.74 USD.

Is CVNA stock undervalued or overvalued?

Compared to the current market price of 393.88 USD, Carvana Co is Overvalued by 40%.

Back to Top