CVNA - NYSE

Carvana Co.

Carvana Co.

CVNAยทNYSE

$63.83

-2.7%
Consumer CyclicalAuto - Dealerships

Carvana Co., together with its subsidiaries, operates an e-commerce platform for buying and selling used cars in the United States. The company's platform allows customers to research and identify a vehicle; inspect it using company's 360-degree vehicle imaging technology; obtain financing and warranty coverage; purchase the vehicle; and schedule delivery or pick-up from their desktop or mobile devices. Carvana Co. was founded in 2012 and is headquartered in Tempe, Arizona.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$69.19B
EPS10.2200
P/E Ratio6.25
Earnings Date07/29/2026
Carvana Co.

Carvana Co. Fair Value Envelope

CVNA ยท NYSE

Our analysis suggests that CVNA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $63.83, this represents a potential HIDDEN relative to our calculated worth for Carvana Co..

HIDDEN
Intrinsic Value
Current Price: $63.83

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$26.1B
+ Cash & Equivalents$2.3B
Firm Value$28.5B
- Debt$633.0M
Equity Value$27.8B
/ Shares Outstanding216,803,441B
DCF Value$128
UNDERVALUED BY 101%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.1B
$1.2B
$1.3B
$1.4B
$1.5B
$1.6B
$1.7B
$1.8B
$2.0B
$2.1B
Maintenance CapEx
-$31.6M
-$34.0M
-$36.5M
-$39.3M
-$42.2M
-$45.4M
-$48.8M
-$52.4M
-$56.4M
-$60.6M
Owner Earnings
$1.1B
$1.2B
$1.3B
$1.3B
$1.4B
$1.6B
$1.7B
$1.8B
$1.9B
$2.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.0B
$997.2M
$992.6M
$988.0M
$983.4M
$978.8M
$974.2M
$969.7M
$965.2M
$960.7M
Terminal Value represents 62.5% of Enterprise Value

Related Guides

Blog Categories

Continue your CVNA research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.