DCF Tool

CRMT

Americas Car Mart, Inc. – Used Car Dealers
for 25 years, we have been committed to providing our customers with quality vehicles, flexible financing arrangements and personal service. based in bentonville, arkansas, our common stock is traded on the nasdaq national market system under the symbol "crmt"‚Äč.
Analysis Results
Intrinsic Value $1,298.25
Latest Price $66.88
Relative Value 95% undervalued
Thoughts on this result? Let us know.
Ad
Cash Flow (Millions)
Analysis Parameters
%
%
%
New Ticker
Ad
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 19.0%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 5.2%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 19.0%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (million) Present value (million)
2024 165 156
2025 196 177
2026 233 200
2027 277 226
2028 330 256
Terminal Value

Assuming the company was sold after the projection period at an exit multiple of 30, the terminal value of the company would be 9900 million. This corresponds to a present value of 7280 million.

Intrinsic Value Per Share

The total present value of the projected cash flows is 1010 million. Adding in the terminal value gives a total present value of 8300 million.

There are presently 6.39 million outstanding shares, so the intrinsic value per share is 1298.25.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 1,287,891,000
Current Cash 0
Current Liabilities 819,869,000
Current Debt 0
Non-Cash Working Capital (NCWC) 468,022,000
Change in NCWC 27,431,000
EBIT 26,155,000
Tax Provision 5,362,000
Depreciation and Amortization 5,602,000
Capital Expenditure -22,106,000
Unlevered Free Cash Flow 31,644,956
Current Assets 1,026,423,000
Current Cash 0
Current Liabilities 585,832,000
Current Debt 0
Non-Cash Working Capital (NCWC) 440,591,000
Change in NCWC 53,199,000
EBIT 120,551,000
Tax Provision 27,095,000
Depreciation and Amortization 4,033,000
Capital Expenditure -20,921,000
Unlevered Free Cash Flow 129,733,469
Current Assets 719,762,000
Current Cash 0
Current Liabilities 332,370,000
Current Debt 0
Non-Cash Working Capital (NCWC) 387,392,000
Change in NCWC 106,114,000
EBIT 134,401,000
Tax Provision 30,302,000
Depreciation and Amortization 3,719,000
Capital Expenditure -8,952,000
Unlevered Free Cash Flow 204,989,015
Current Assets 569,654,000
Current Cash 0
Current Liabilities 288,376,000
Current Debt 0
Non-Cash Working Capital (NCWC) 281,278,000
Change in NCWC 35,001,000
EBIT 64,237,000
Tax Provision 13,008,000
Depreciation and Amortization 3,839,000
Capital Expenditure -5,422,000
Unlevered Free Cash Flow 84,670,044
Current Assets 463,650,000
Current Cash 0
Current Liabilities 217,373,000
Current Debt 0
Non-Cash Working Capital (NCWC) 246,277,000
Change in NCWC 31,733,000
EBIT 59,760,000
Tax Provision 12,226,000
Depreciation and Amortization 3,969,000
Capital Expenditure -4,029,000
Unlevered Free Cash Flow 79,225,588
Current Assets 426,635,000
Current Cash 0
Current Liabilities 212,091,000
Current Debt 0
Non-Cash Working Capital (NCWC) 214,544,000
Change in NCWC -7,288,000
EBIT 38,997,000
Tax Provision 2,397,000
Depreciation and Amortization 4,250,000
Capital Expenditure -2,258,000
Unlevered Free Cash Flow 31,298,393
Current Assets 393,764,000
Current Cash 0
Current Liabilities 171,932,000
Current Debt 0
Non-Cash Working Capital (NCWC) 221,832,000
Change in NCWC 9,445,000
EBIT 33,446,000
Tax Provision 12,037,000
Depreciation and Amortization 4,272,000
Capital Expenditure -1,587,000
Unlevered Free Cash Flow 33,089,507
Current Assets 371,186,000
Current Cash 0
Current Liabilities 158,799,000
Current Debt 0
Non-Cash Working Capital (NCWC) 212,387,000
Change in NCWC -2,005,000
EBIT 18,867,000
Tax Provision 6,902,000
Depreciation and Amortization 4,208,000
Capital Expenditure -4,526,000
Unlevered Free Cash Flow 9,504,318
Current Assets 366,043,000
Current Cash 0
Current Liabilities 151,651,000
Current Debt 0
Non-Cash Working Capital (NCWC) 214,392,000
Change in NCWC 20,010,000
EBIT 47,051,000
Tax Provision 17,544,000
Depreciation and Amortization 3,830,000
Capital Expenditure -4,009,000
Unlevered Free Cash Flow 49,331,658
Current Assets 329,029,000
Current Cash 0
Current Liabilities 134,647,000
Current Debt 0
Non-Cash Working Capital (NCWC) 194,382,000
Change in NCWC 4,083,000
EBIT 33,748,000
Tax Provision 12,543,000
Depreciation and Amortization 3,285,000
Capital Expenditure -7,095,000
Unlevered Free Cash Flow 21,449,689
Current Assets 327,729,000
Current Cash 0
Current Liabilities 137,430,000
Current Debt 0
Non-Cash Working Capital (NCWC) 190,299,000
Change in NCWC 16,607,000
EBIT 50,714,000
Tax Provision 18,491,000
Depreciation and Amortization 2,826,000
Capital Expenditure -5,726,000
Unlevered Free Cash Flow 45,908,828
Current Assets 283,038,000
Current Cash 0
Current Liabilities 109,346,000
Current Debt 0
Non-Cash Working Capital (NCWC) 173,692,000
Change in NCWC -1,237,000
EBIT 52,870,000
Tax Provision 19,792,000
Depreciation and Amortization 2,329,000
Capital Expenditure -4,452,000
Unlevered Free Cash Flow 29,683,875

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.