Maplebear Inc. (CART)
Services-Business Services, NEC · Technology · $7.6B
Intrinsic Value (Consensus)
$28.96
Current Price
$32.00
Margin of Safety
-9.5%
9.5% Above Intrinsic Value
Value: $29
Price: $32
Valuation Model Estimates
Current Price: $32.00
DCF (Discounted Cash Flow)
$48.74
Graham Number
$19.57
Earnings Power Value
$15.53
Relative Value (P/E)
$32.00
Dividend Discount Model
Not applicable
—
Consensus Value
$28.96
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.60
- EPS (Forward)
- $1.63
- Book Value
- $10.64
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 17.8%
- Debt/Equity
- —
- Revenue Growth
- 10.8%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance