Carvana Co. (CVNA)
Last Price$223.3(9.9%)
Market Cap$29.1B
WACC
11.6%
Cost of Equity
11.3%
Cost of Debt
20.9%
Debt to Equity
2.5%
Beta
1.0
Stock quality
7/10
Great
CVNA WACC
Crunching data... Almost there!
Best stock ideas on the market right now
With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.
CVNA Cost of Equity
Crunching data... Almost there!
CVNA vs Peer Set: Discount Rate Comparison
WACC
Cost of Equity
General
Discount rate
financials
Company name
Revenue growth
EPS growth
Net Income margin
Carvana Co.CVNA
11.6%
(20.8%)
N/A
4.2%
Median Peer Set
8.7%
5.8%
10.1%
8.9%
MercadoLibre, Inc.MELI
13.4%
37.4%
105.2%
6.8%
Sea LimitedSE
10.7%
4.9%
N/A
1.2%
Coupang, Inc.CPNG
9.4%
18.5%
N/A
5.6%
Amazon.com, Inc.AMZN
9.1%
11.0%
91.9%
9.3%
eBay Inc.EBAY
8.7%
3.2%
N/A
27.4%
PDD Holdings Inc.PDD
8.6%
80.0%
56.5%
24.2%
Alibaba Group Holding LimitedBABA
7.9%
3.5%
7.5%
8.5%
O'Reilly Automotive, Inc.ORLY
7.8%
5.7%
5.4%
14.3%
JD.com, Inc.JD
7.4%
(1.6%)
119.8%
2.2%
AutoZone, Inc.AZO
6.5%
5.9%
12.6%
14.4%
Explore more intrinsic value tools hub for CVNA
Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value
FAQ
What is Carvana Co.'s discount rate as of Feb 21, 2025?
As of Feb 21, 2025, Carvana Co.'s discount rate is 11.55%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Carvana Co.'s capital structure and risk profile.
What is Carvana Co.'s weighted average cost of capital (WACC)?
Carvana Co.'s WACC as of Feb 21, 2025, is 11.55%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.
What is Carvana Co.'s cost of equity?
Carvana Co.'s cost of equity is 11.3%, as of Feb 21, 2025. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.