investorscraft@gmail.com

Intrinsic Value of CarGurus, Inc. (CARG)

Previous Close$33.70
Intrinsic Value
Upside potential
Previous Close
$33.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CarGurus, Inc. operates as an online automotive marketplace, connecting buyers and sellers through a data-driven platform that enhances transparency in vehicle transactions. The company generates revenue primarily through marketplace subscriptions, advertising, and transaction fees, leveraging its proprietary algorithms to match consumers with dealers. Positioned in the competitive digital auto retail sector, CarGurus differentiates itself with a user-friendly interface, robust dealer tools, and a reputation for trustworthiness, appealing to both individual consumers and dealership networks. The platform’s strength lies in its ability to aggregate vast vehicle listings while providing pricing analytics, dealer ratings, and financing options, creating a seamless end-to-end car-buying experience. As the automotive retail industry shifts toward digital solutions, CarGurus maintains a strong foothold in North America and has expanded internationally, though it faces competition from both traditional classifieds and newer tech-driven entrants. Its market position is reinforced by a data-centric approach, which enhances dealer efficiency and consumer confidence, driving repeat engagement and long-term growth.

Revenue Profitability And Efficiency

In FY 2024, CarGurus reported revenue of $894.4 million, reflecting its ability to monetize its marketplace effectively. Net income stood at $20.97 million, with diluted EPS of $0.20, indicating modest profitability amid competitive pressures. Operating cash flow was robust at $255.5 million, though capital expenditures of $75.2 million suggest ongoing investments in platform enhancements and expansion.

Earnings Power And Capital Efficiency

The company’s operating cash flow of $255.5 million underscores its ability to generate cash from core operations, supporting reinvestment and potential deleveraging. With a diluted EPS of $0.20, earnings power remains constrained relative to revenue, likely due to competitive and operational costs. Capital efficiency could improve if investments in technology and international markets yield higher returns in future periods.

Balance Sheet And Financial Health

CarGurus maintains a solid liquidity position, with $304.2 million in cash and equivalents against total debt of $192.7 million, suggesting manageable leverage. The balance sheet appears healthy, with sufficient liquidity to fund operations and growth initiatives. However, the absence of a dividend policy indicates a focus on reinvesting cash flows into the business rather than returning capital to shareholders.

Growth Trends And Dividend Policy

Revenue growth trends will depend on CarGurus’ ability to expand its dealer network and consumer base, particularly in international markets. The company does not currently pay dividends, opting instead to allocate capital toward growth opportunities and technological advancements. Future performance may hinge on scaling its transaction-based revenue streams and improving monetization of its platform.

Valuation And Market Expectations

With a market capitalization derived from 104.5 million shares outstanding, CarGurus’ valuation reflects investor expectations for sustained growth in digital auto retail. The modest EPS of $0.20 suggests the market may be pricing in future expansion rather than current profitability. Key drivers of valuation include market share gains, international penetration, and potential margin improvements.

Strategic Advantages And Outlook

CarGurus’ strategic advantages include its data-driven platform, strong brand recognition, and dealer-centric tools, which foster loyalty and recurring revenue. The outlook remains cautiously optimistic, with growth opportunities in digital transaction facilitation and international markets. Challenges include competitive pressures and the need to continuously innovate to maintain its edge in a rapidly evolving industry.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount