Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
118.18 USD175.59 USD238.46 USD
+132%
175.59 USDCurrent price is 132.1% above the base model value.
C
Consumer CyclicalAuto & Truck DealershipsUnited States
CVNA.US · Carvana Co.
NYQ · US · USD
Latest price407.46 USD
30D-20.49%
Vs. base value+239%
Research summary
CVNA.US latest organized financial period shows revenue grew +48.63% YoY and net income grew +570% YoY. Current price is about 407 USD, while the model base case is about 120 USD; the current price sits +239% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue20B USD
Net income1B USD
Free cash flow889M USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price407.46 USD
Base value120.15 USD
Vs. base+239%
Price date2026/04/28
88.72 USD120.15 USD145.10 USD
+239%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
101.76 USD164.63 USD214.52 USD
+148%
164.63 USDCurrent price is 147.5% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth22.7%
Current price implies roughly 22.7% annualized FCF growth.
22.7%Current price implies roughly 22.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
75.67 USD75.67 USD75.67 USD
+438%
75.67 USDCurrent price is 438.4% above the base model value.
Updated: 2026/04/29 07:25
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 20B USD | 1B USD | 889M USD | 8.45 |
| 2024/12/30 | Annual | 14B USD | 210M USD | 827M USD | 1.59 |
| 2023/12/30 | Annual | 11B USD | 450M USD | 716M USD | 0.75 |
| 2022/12/30 | Annual | 14B USD | -2B USD | -2B USD | -15.74 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement