CARMAX INC (KMX)
Retail-Auto Dealers & Gasoline Stations · Consumer Discretionary · $7.4B
Intrinsic Value (Consensus)
$24.95
Current Price
$52.11
Margin of Safety
-52.1%
52.1% Above Intrinsic Value
Value: $25
Price: $52
Valuation Model Estimates
Current Price: $52.11
DCF (Discounted Cash Flow)
$111.13
Graham Number
Not applicable
—
Earnings Power Value
$16.31
Relative Value (P/E)
$33.60
Dividend Discount Model
Not applicable
—
Consensus Value
$24.95
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%.
Health Score
D
38
Profitability
10/25
Strength
17/25
Valuation
7/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
High free cash flow yield (16.8%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.68
- EPS (Forward)
- $1.71
- Book Value
- —
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- -1.8%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance