Pricing Log in Create free account
Friday 6 November 2026 Export CVNA’s income statement to Excel — free account

Carvana Co.

CVNA Consumer Cyclical Auto & Truck Dealerships

Carvana Co.’s revenue for fiscal 2025 (year ended December 2025) was $20.3 billion, up 48.6% from fiscal 2024.

Revenue
+42.4%
EPS
+210.2%
Free cash flow
+59.4%
Total debt
+0.48%

Quarter to September 2026, against a year earlier

72.34 5.22 −6.73%
Market cap
$79.5B
P/E
27.2×
Fwd P/E
41.2×
Dividend yield
—
F-score
6/9
Altman Z
6.34
Beneish M
−0.99
Dividend safety
n/a
Overview Business Profile Earnings & Analysis
Financials
Income Statement Balance Sheet Cash Flow Metrics & Ratios
Segments Valuation Filings

Carvana Co. (CVNA) valuation and DCF model

What the price implies · reverse DCF

At $72.34 the price implies free cash flow after share-based pay growing 20.6% a year for ten years.

The industry’s median company is priced for 9.6%.

Price implies
20.6%
Industry median implies
9.6%

The headline discounts the last twelve months’ free cash flow after share-based pay at 9.0% for ten years and grows it 2.5% a year after that, the same for every company, so the figure compares across the market (how a reverse DCF works).

The other way round · DCF
The price needs
20.6% a year for ten years
$72.34
today’s price
Its base case
5.0% a year for five years, then 3.0%
$19.28
73.3% below today’s price

Both are growth in free cash flow after share-based pay, discounted at 9.0%, with 2.5% a year after year ten.

Base case on its own ten-year record Carvana Co.’s own growth, carried forward

Its assumptions

Powerpack lets you start from a scenario and type over any of them.

The base case’s inputs, which Powerpack lets you change
1 · Cash flow to equity
the four quarters to September 2026, from the 10-Q and 10-K filings, before share-based pay

Yearly growth in cash flow. It usually slows as the company matures.

Today’s price implies free cash flow after share-based pay growing 20.6% a year for ten years.

2 · Rates

Cost of equity is the yearly return shareholders require, typically 8–11%. Terminal growth is growth forever after year 10, usually near long-run inflation, 2–3%.

3 · Per share

Diluted shares outstanding. Net debt, under Advanced inputs, is taken off before dividing.

Advanced inputs
Free cash flow Revenue and margin
negative is net cash
new shares the cash flow does not pay for

Against Carvana Co.’s own cost of capital: risk-free 4.3% + beta 3.65 × equity premium 4.5% = 20.7% cost of equity; weighted, 20.7%.

Use 20.7%
Equity value $16.11b ▼ below market cap $60.43b
Base case value per share $19.28 equity value ÷ 835.42m shares
Current price $72.34 market price per share
Below today’s price 73.3% downside at the base case’s assumptions

How we got there$8.13b 10 years of cash to equity+$10.03b terminal value−$2.06b net debt=$16.11b equity value÷835.42m shares=$19.28 per share

Valuation against its own history

Today’s multiple against its 5- and 10-year averages and the industry median (Auto & Truck Dealerships).

Multiple Current 5Y avg 10Y avg vs 10Y avg Industry median vs industry 10Y range
P/E 27.20× 50.40× 50.40× 46% below 15.49× 76% above
P/FCF 46.77× 37.11× 37.11× 26% above 10.17× 360% above
P/B 9.22× 19.42× 15.68× 41% below 1.45× 538% above
EV/EBITDA 20.17× 421.00× 421.00× 95% below 8.57× 135% above
EV/Sales 1.97× 1.74× 1.63× 21% above 0.47× 317% above
P/E P/FCF P/B EV/EBITDA EV/Sales
(33.51)×575.34×1,184.20×1,793.05×10Y avg 421.00×20212023202420252026

CVNA trades at 20.17× EV/EBITDA, against a 10-year average of 421.00× (range 20.17×–1,997.60×). That is cheaper than 100% of the last 4 year-end readings; re-rating to the average implies $1,558.66 per share.

Every growth rate on this page is the business’s — its cash flow, FFO or dividend — never its share price’s. A discounted-cash-flow model is only as good as its assumptions. Figures from the 10-K and 10-Q filings. Not investment advice.