EN DE

Carvana Co (CVNA) Fair Value & Analysis

Consumer Cyclical · US · Market cap $72.2B

CC Carvana Co logo Carvana Co CVNA · US
Price$68.34
Fair Value$20.89
Upside-69.4%
Quality38/100
Watch Carvana Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.4% net margin
Moderate debt · generates free cash flow
Trails peers (5/13)
Moderate moat 64/100
Evidence: Medium Range $10.50 – $25.80 Share as image

Fair value as of: Jul 15, 2026

From 26 valuation models · updated 23 days ago

Share price +1.3% over the past month.

Below-average quality, and screening another 69% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($25.80). The favourable scenario is already priced in.
  • Weak quality (38/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range ($10.50 to $25.80) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$95.69 $0.7440 Fair Value $20.89 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range $0.7440 – $95.69 · fair‑value band $10.50 – $25.80 · the $68.34 price screens above the $20.89 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Carvana Co (CVNA) currently trades at $68.34, while our model-based Fair Value estimate is $20.89, implying the stock looks roughly 69.4% overvalued today. We read business quality at 38/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Carvana Co generated revenue of $22.5B at a net margin of 6.4%. Revenue grew 52.0% year over year. It earns a return on equity of 60.2%. The balance sheet holds a net cash position of $1.7B. Fundamentals as of Jul 15, 2026

Our scenario range runs from $10.50 (bear case) to $25.80 (bull case); at $68.34, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 30% below its 52-week high and 25% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 19% fair-value upside, at -69%, CVNA screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $10.32 $22.68 $42.93 80
Residual Income $7.60 $8.87 $37.02 76
Rev-Margin DCF $15.53 $31.23 $63.96 74
All 26 models by family
DCF Models
FCF DCF $11.11 $18.76 $43.13 38
Owner Earnings $19.26 $46.67 $104.21 31
5Y Revenue Exit $13.77 $27.05 $54.97 39
5Y EBITDA Exit $15.58 $30.70 $60.41 41
5Y P/E Exit $15.63 $39.29 $71.80 38
10Y Revenue Exit $12.61 $34.01 $48.76 36
10Y EBITDA Exit $14.62 $37.89 $79.30 37
10Y P/E Exit $14.66 $38.02 $77.04 35
Earnings-Based
Graham-Dodd $8.53 $59.50 $83.50 54
Lynch FV $30.74 $43.91 $57.09 50
PEG = 1.0 $30.74 $43.91 $57.09 46
EPV $12.15 $14.54 $16.64 59
Dividend Discount
Gordon GGM $56.04 $116.52 $184.84 70
DDM Multi-Stage $56.04 $98.25 $122.29 61
Multiples
P/E Multiple $18.82 $25.09 $31.37 63
P/S Multiple $16.00 $21.33 $26.66 58
P/B Multiple $6.90 $9.21 $11.51 55
EV/EBIT $20.41 $27.96 $35.51 53
EV/EBITDA $16.51 $22.76 $29.01 54
EV/Revenue $13.03 $19.57 $26.12 43
Asset-Based
NCAV (Graham) $1.53 $2.06 $3.07 50
Growth DCF
Growth DCF $10.32 $22.68 $42.93 80
Rev-Margin DCF $15.53 $31.23 $63.96 74
Economic Profit
Residual Income $7.60 $8.87 $37.02 76
ROIC Compounder $17.29 $29.04 $41.06 72
Growth Earnings
Growth-Adj P/E $39.61 $56.59 $73.56 68

Widest divergence: Dividend Discount ($98.25) versus Asset-Based ($2.06). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $22.5B
Revenue growth (YoY) +52.0%
Net margin 6.4%
Return on equity 60.2%
Free cash flow $889M FY2025
P/E ratio 38.3
More key figures
Operating margin 9.0%
EPS (TTM) $1.72
EPS growth (YoY) +11.9%
Net cash $1.7B FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 38/100

Of which business quality 47 · Market factors (momentum, volatility) 20

Profitability 72
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 40
Earnings quality: real cash, not paper profit
Fin. Strength 47
Balance sheet, leverage, solvency risk
Investment 63
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 29
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Carvana Co., together with its subsidiaries, operates an e-commerce platform for buying and selling used cars. It provides vehicle acquisition, inspection and reconditioning, online search and shopping experience, financing, complementary products, logistics network and distinctive fulfillment experience, and post-sale customer support services.

Full company description

Carvana Co., together with its subsidiaries, operates an e-commerce platform for buying and selling used cars. It provides vehicle acquisition, inspection and reconditioning, online search and shopping experience, financing, complementary products, logistics network and distinctive fulfillment experience, and post-sale customer support services. The company also operates auction sites. Carvana Co. was founded in 2012 and is based in Tempe, Arizona.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Carvana Co reported revenue of $20.3B in FY2025 versus $12.8B in FY2021, a compound +12.2%/yr. Reported net income was $1.4B in FY2025.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$20.3B
Latest YoY
+48.6%
Avg. growth/yr (3Y)
+14.3%
Avg. growth/yr (5Y)
+29.5%
Avg. growth/yr (11Y)
+75.5%
Revenue +12.2%/yr
FY21 $12.8B
FY22 $13.6B
FY23 $10.8B
FY24 $13.7B
FY25 $20.3B
Net income
FY21 −$135M
FY22 −$1.6B
FY23 $450M
FY24 $210M
FY25 $1.4B

CVNA screens 69% overvalued. Compare with Penske Automotive Group →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Carvana Co Fair Value". https://www.fairvalue-calculator.com/stock/CVNA

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Auto & Truck Dealerships · 103 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 38 · Below median
Fair Value upside −69% · Bottom 25%
Return on equity (TTM) 60% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 6% · Top 25%
Operating margin (TTM) 9% · Top 25%
Revenue growth 52% · Top 25%
Debt / equity 1.40× · Higher than 75% of peers

Valuation Multiples vs Auto & Truck Dealerships median · lower = cheaper

P/E (TTM) 38.3× · Pricier than 75% of peers
P/B 20.98× · Pricier than 75% of peers
P/S (TTM) 3.21× · Pricier than 75% of peers
P/FCF 81.2× · Pricier than 75% of peers
EV/EBITDA 31.9× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 23
FUTURE 100 · sector 8
PAST 100 · sector 20
HEALTH 30 · sector 90
DIVIDEND 0 · sector 51

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Auto & Truck Dealerships stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
Penske Automotive Group PAG $202.66 $241.86 +19%
Hotai Motor Co 2207 476.50 TWD 576.75 TWD +21%
CarMax, Inc KMX $58.47 $29.62 -49%
Lithia Motors, Inc LAD $339.16 $610.95 +80%
AutoNation, Inc AN $205.72 $329.77 +60%
Rush Enterprises, Inc RUSHA $76.89 $66.27 -14%
Valvoline Inc VVV $38.64 $24.57 -36%
OPENLANE, Inc OPLN $39.46 $33.81 -14%
Eagers Automotive Limited APE A$20.83 A$17.66 -15%
Asbury Automotive Group ABG $211.97 $449.22 +112%

Compare Carvana Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Carvana Co (CVNA) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of $20.89 versus a price of $68.34, about −69% (overvalued).
What is the fair value of CVNA?
Our model-based fair value for Carvana Co is $20.89 (as of Jul 15, 2026), built from audited fundamentals. The current price is $68.34.
What is the quality score of CVNA?
Carvana Co has a Quality Score of 38/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Carvana Co (CVNA)?
Carvana Co reported trailing-twelve-month revenue of about $22.5B (latest available figure, as of Jul 15, 2026).
What is the net profit margin of CVNA?
The net profit margin of Carvana Co is about 6.4%, meaning it keeps roughly 6.4% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Carvana Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.