CVNA

NYSE

CARVANA CO.

Consumer Discretionary, Automotive Retail

$70.85

close 7 Aug 2026

+2.61%

52-week change

$77.97B

market cap

$54.46

$97.38

52-week range

Expected price

$719.71 – $879.65

Current price

$70.85

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)33.48x

P/S (TTM)3.11x

P/B19.36x

EV/EBITDA (TTM)35.86x

FCF yield (TTM)1.19%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average420.76x

P/E, sector median22.78x*

Price at 5-year median P/E$791.19*

Forward — analyst consensus

Forward P/E (FY2026)46.01x*

Forward P/E (FY2027)31.72x

Forward PEG1.02*

Consensus EPS FY2026 (12 analysts)$1.54

EPS growth (FY2026→FY2027)45.07%

Revenue growth (FY2026)42.07%

Street view

Price target (mean)$82.83*

Target upside16.90%

Ratings (buy / hold / sell)16 / 7 / 1

FY2026 EPS revisions, 30d (up / down)1 / 2

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

period to 30 Jun 2026, filed 29 Jul 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$70.85

Cash & equivalents$2.63B

Total debt$5.17B

Shares outstanding1.10B

Result

DCF price per share$16.81

Current price$70.85

Margin of safety-76.27%

PV of years 1–10$7.98B

PV of terminal value$13.06B

Equity value$18.50B

Market-implied growth+22.45%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$975.45M	$1.02B	$1.08B	$1.13B	$1.19B	$1.24B	$1.31B	$1.37B	$1.44B	$1.51B	$28.20B
PV	$903.19M	$878.11M	$853.71M	$830.00M	$806.94M	$784.53M	$762.74M	$741.55M	$720.95M	$700.92M	$13.06B

period to 30 Jun 2026, filed 29 Jul 2026, close 7 Aug 2026