Three independent discounted-cash-flow-style models value Carvana Co. every trading day. 0 of 3 currently price CVNA above its market price.
| Free Cash Flow model | $-11.78 |
| Excess Profit model | $-12.80 |
| Residual Earnings model | $-0.03 |
| Dividend Discount model | — |
| Piotroski F-Score | 5 / 9 |
| Return on invested capital | +16.6% |
| Net debt / EBITDA | 1.5× |
| Gross margin | +20.6% |
| Revenue CAGR | +14.3% |
| Cash conversion | 0.7× |
| Dividend yield | — |
| Buyback yield | -6.7% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open CVNA in StockKitty