Last Price$81.5(1.8%)
Market Cap$12.9B
LTM FCF to Net Income
73.2%
5Y avg
(16.4%)
Auto - Dealerships industry
median
50.0%
Stock quality & Intrinsic value
6/10
(0.5%) overvalued
CarMax, Inc. FCF to Net Income
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Feb'05 | Feb'06 | Feb'07 | Feb'08 | Apr'09 | Feb'10 | Feb'11 | Feb'12 | Feb'13 | Feb'14 | Feb'15 | Feb'16 | Feb'17 | Feb'18 | Feb'19 | Feb'20 | Feb'21 | Feb'22 | Feb'23 | Feb'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF to Net Income | (164.1%) | (48.7%) | (27.7%) | (95.4%) | 133.2% | 8.3% | (24.6%) | (56.7%) | (233.5%) | (187.5%) | (213.9%) | (74.5%) | (141.4%) | (56.8%) | (16.8%) | (64.0%) | 67.4% | (248.2%) | 177.5% | (1.4%) |
Overvalued or undervalued?
Check the intrinsic value for KMX
and see if it's the right time to invest.
CarMax, Inc. (KMX) FCF to Net Income comparison analysis
General
LTM FCF to Net Income
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
CarMax, Inc.KMX
73.2%
(10.6%)
(0.7%)
1.8%
Median Peer Set
26.8%
9.7%
(10.2%)
2.8%
Asbury Automotive Group, Inc.ABG
103.0%
(4.1%)
(35.5%)
4.1%
Copart, Inc.CPRT
70.0%
9.5%
9.2%
32.2%
Rush Enterprises, Inc.RUSHA
58.0%
11.6%
(9.1%)
4.4%
Penske Automotive Group, Inc.PAG
51.8%
3.1%
(11.2%)
3.0%
Group 1 Automotive, Inc.GPI
37.6%
11.5%
(12.6%)
2.5%
Driven Brands Holdings Inc.DRVN
16.0%
13.3%
N/A
(32.3%)
Sonic Automotive, Inc.SAH
(43.1%)
2.7%
122.3%
1.2%
Lithia Motors, Inc.LAD
(49.7%)
10.0%
(18.0%)
3.2%
ACV Auctions Inc.ACVA
(67.2%)
32.4%
2.1%
(12.5%)
AutoNation, Inc.AN
(82.8%)
(0.7%)
(23.7%)
2.6%
KMX key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Feb'05 | Feb'06 | Feb'07 | Feb'08 | Apr'09 | Feb'10 | Feb'11 | Feb'12 | Feb'13 | Feb'14 | Feb'15 | Feb'16 | Feb'17 | Feb'18 | Feb'19 | Feb'20 | Feb'21 | Feb'22 | Feb'23 | Feb'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 5,260.3 14.4% | 6,260.0 19.0% | 7,465.7 19.3% | 8,199.6 9.8% | 6,974.0 (14.9%) | 7,470.2 7.1% | 8,975.6 20.2% | 10,003.6 11.5% | 10,962.8 9.6% | 12,574.3 14.7% | 14,268.7 13.5% | 15,149.7 6.2% | 15,875.1 4.8% | 17,120.2 7.8% | 18,173.1 6.1% | 20,320.0 11.8% | 18,950.1 (6.7%) | 31,900.4 68.3% | 29,684.9 (6.9%) | 26,536.0 (10.6%) |
| Cost of Goods Sold (COGS) | 4,610.1 | 5,469.3 | 6,494.6 | 7,127.1 | 6,005.8 | 6,371.3 | 7,674.3 | 8,624.8 | 9,498.5 | 10,925.6 | 12,381.2 | 13,130.9 | 13,691.8 | 14,791.4 | 15,692.5 | 17,597.6 | 16,571.0 | 28,612.9 | 26,884.7 | 23,822.8 |
% margin | 650.2 12.4% | 790.7 12.6% | 971.1 13.0% | 1,072.4 13.1% | 968.2 13.9% | 1,098.9 14.7% | 1,301.2 14.5% | 1,378.8 13.8% | 1,464.4 13.4% | 1,648.7 13.1% | 1,887.5 13.2% | 2,018.8 13.3% | 2,183.3 13.8% | 2,328.9 13.6% | 2,480.6 13.6% | 2,722.3 13.4% | 2,379.1 12.6% | 3,287.5 10.3% | 2,800.2 9.4% | 2,713.2 10.2% |
| Operating Expenses | 546.6 | 652.0 | 776.2 | 858.4 | 882.4 | 819.8 | 905.1 | 940.8 | 1,031.0 | 1.2 | 1,257.7 | 1,351.9 | 1,488.5 | 1,617.1 | 1,730.3 | 1,940.1 | 1,898.8 | 2,678.9 | 3,032.8 | 2,286.4 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.7 | 13.2 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 546.6 | 652.0 | 776.2 | 858.4 | 882.4 | 818.7 | 905.1 | 940.8 | 1,031.0 | 1.2 | 1,257.7 | 1,351.9 | 1,488.5 | 1,617.1 | 1,730.3 | 1,940.1 | 1,898.8 | 2,325.2 | 2,487.4 | 2,286.4 |
% margin | 184.5 3.5% | 240.0 3.8% | 323.3 4.3% | 214.1 2.6% | 81.5 1.2% | 456.0 6.1% | 393.5 4.4% | 404.3 4.0% | 733.7 6.7% | 828.2 6.6% | 993.8 7.0% | 1,046.3 6.9% | 1,062.8 6.7% | 1,134.4 6.6% | 1,188.6 6.5% | 1,244.0 6.1% | 1,051.4 5.5% | 1,815.2 5.7% | 1,067.5 3.6% | 942.2 3.6% |
| Interest Income | 0.0 | 0.0 | 1.2 | 1.4 | 1.8 | 0.6 | 0.5 | 262.2 | 299.3 | 336.2 | 367.3 | 392.0 | 369.0 | 421.2 | 438.7 | 456.0 | 562.8 | 1,296.8 | 1,441.5 | 1,677.4 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 5.0 | 6.1 | 3.5 | 3.1 | 33.7 | 32.4 | 30.8 | 24.5 | 36.4 | 56.4 | 70.7 | 75.8 | 83.0 | 86.2 | 322.9 | 430.7 | 840.4 |
| Pre-tax Income | 184.5 | 240.0 | 323.3 | 297.1 | 96.8 | 452.5 | 613.5 | 666.9 | 701.4 | 797.3 | 969.3 | 1,009.9 | 1,006.4 | 1,063.6 | 1,112.8 | 1,161.0 | 965.3 | 1,492.3 | 636.8 | 641.6 |
% effective tax rate | 71.6 38.8% | 91.9 38.3% | 124.8 38.6% | 115.0 38.7% | 37.6 38.8% | 170.8 37.8% | 232.6 37.9% | 253.1 38.0% | 267.1 38.1% | 304.7 38.2% | 372.0 38.4% | 386.5 38.3% | 379.4 37.7% | 399.5 37.6% | 270.4 24.3% | 272.6 23.5% | 218.3 22.6% | 341.0 22.9% | 152.0 23.9% | 162.4 25.3% |
% margin | 112.9 2.1% | 148.1 2.4% | 198.6 2.7% | 182.0 2.2% | 59.2 0.8% | 281.7 3.8% | 380.9 4.2% | 413.8 4.1% | 434.3 4.0% | 492.6 3.9% | 597.4 4.2% | 623.4 4.1% | 627.0 3.9% | 664.1 3.9% | 842.4 4.6% | 888.4 4.4% | 746.9 3.9% | 1,151.3 3.6% | 484.8 1.6% | 479.2 1.8% |
| EPS | 0.49 | 0.64 | 0.93 | 0.84 | 0.27 | 1.27 | 1.68 | 1.83 | 1.90 | 2.20 | 2.77 | 3.07 | 3.29 | 3.60 | 4.83 | 5.39 | 4.58 | 7.09 | 3.05 | 3.03 |
| Diluted EPS | 0.48 | 0.63 | 0.92 | 0.83 | 0.27 | 1.26 | 1.65 | 1.79 | 1.87 | 2.16 | 2.73 | 3.03 | 3.26 | 3.60 | 4.79 | 5.33 | 4.52 | 6.97 | 3.03 | 3.02 |
% margin | 123.8 2.4% | 165.4 2.6% | 229.4 3.1% | 348.6 4.3% | 157.6 2.3% | 514.3 6.9% | 676.0 7.5% | 783.4 7.8% | 829.0 7.6% | 930.1 7.4% | 1,109.0 7.8% | 1,183.7 7.8% | 1,231.7 7.8% | 1,314.3 7.7% | 1,371.3 7.5% | 1,454.1 7.2% | 1,285.3 6.8% | 1,825.1 5.7% | 1,022.4 3.4% | 1,043.1 3.9% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is CarMax, Inc.'s FCF to Net Income?
As of today, Microsoft Corp's last 12-month FCF to Net Income is 73.2%, based on the financial report for Nov 30, 2024 (Q4’2024). The average annual FCF to Net Income for CarMax, Inc. have been (37.1%) over the past three years, and (17.2%) over the past five years.
2) Is CarMax, Inc.'s FCF to Net Income Good?
As of today, CarMax, Inc.'s FCF to Net Income is 73.2%, which is higher than industry median of 50.0%. It indicates that CarMax, Inc.'s FCF to Net Income is Good.