Carvana Co.

By default your notes are visible only to you.

54.4

52-week range

97.3

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

1.1 %

Dividend Yield TTM

Market cap $

$ 79,133

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

36.6

Price / Book TTM

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

0.1

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

14.2 %

37.7 %

3,188.3 %

Free cash flow per share growth

(36.6) %

126.6 %

188.1 %

Earnings per share growth

431.4 %

421.3 %

415.3 %

Founded: 2,012

Employees: 17,400

Business Summary:Carvana Co., together with its subsidiaries, operates an e-commerce platform for buying and selling used cars in the United States. The company offers vehicle acquisition, inspection and reconditioning, online search and shopping experience, financing, complementary products, logistics network and distinctive fulfillment experience, and post-sale customer support services. It also operates auction sites. Carvana Co. was founded in 2012 and is based in Tempe, Arizona.

Fair Value Reference Estimate