US · HZO
MarineMax, Inc.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Clearwater, FL 33759
- Website
- marinemax.com
Price · as of 2025-09-30
$29.68
Market cap 671.84M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $229.35 | +672.74% |
| Intrinsic Value(DCF) | $9.53 | -67.89% |
| Graham-Dodd Method(GD) | $11.43 | -61.48% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $5.98 | $112.21 | $0.00 | $6.14 | $0.00 |
| 2012 | $8.42 | $106.10 | $0.00 | $9.08 | $0.81 |
| 2013 | $15.55 | $57.20 | $0.00 | $12.77 | $12.30 |
| 2014 | $19.29 | $28.49 | $0.00 | $12.36 | $6.90 |
| 2015 | $17.60 | $60.01 | $103.08 | $21.46 | $54.19 |
| 2016 | $21.60 | $63.05 | $625.56 | $17.16 | $30.25 |
| 2017 | $21.70 | $56.01 | $866.02 | $16.26 | $19.08 |
| 2018 | $19.86 | $61.69 | $717.42 | $23.45 | $34.28 |
| 2019 | $16.12 | $74.98 | $206.96 | $21.74 | $20.84 |
| 2020 | $30.78 | $1,633.41 | $328.16 | $34.54 | $101.05 |
| 2021 | $56.74 | $154.08 | $1,352.33 | $53.35 | $303.75 |
| 2022 | $32.47 | $145.57 | $1,162.61 | $70.81 | $177.11 |
| 2023 | $33.41 | $249.02 | $258.68 | $41.30 | $58.84 |
| 2024 | $31.44 | $72.13 | $5.38 | $25.77 | $16.51 |
| 2025 | $23.82 | $229.35 | $0.00 | $11.43 | $0.00 |
AI valuation
Our deep-learning model estimates MarineMax, Inc.'s (HZO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $229.35
- Current price
- $29.68
- AI upside
- +672.74%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$9.53
-67.89% upside
Graham-Dodd
$11.43
-61.48% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HZO | MarineMax, Inc. | $29.68 | 671.84M | +673% | -68% | -61% | — | -17.07 | 0.56 | 0.23 | 19.21 | — | 1.40 | 32.49% | 4.46% | -1.37% | -3.22% | 4.27% | -1.21% | 1.33 | 1.45 | 1.20 | 0.28 | 12.91 | -18667.00% | -501.00% | -11387.00% | 2.27% | 0.07 | 0.60% | 0.00% | 0.00% | 5.23% | 15.53 | 134.06 | 0.69 | 1.80 |
| ARKO | Arko Corp. | $6.43 | 716.5M | +157% | -61% | — | — | 31.39 | 1.94 | 0.09 | 17.01 | 204.02 | -7.69 | 3.42% | 1.34% | 0.30% | 6.11% | 2.39% | 0.64% | 10.76 | 1.11 | 1.66 | 0.92 | 14.24 | 1538.00% | -1247.00% | -22178.00% | -18.41% | -0.01 | -3.92% | 1.91% | 59.90% | 5.83% | 42.56 | -33.12 | 0.57 | 2.53 |
| BWMX | Betterware de México, S.A… | $16.57 | 618.34M | +153% | -71% | — | +1% | 10.19 | 6.22 | 0.51 | 5.48 | — | -3.61 | 67.94% | 11.96% | 5.05% | 53.92% | 16.30% | 6.61% | 4.44 | 2.64 | 1.09 | 0.36 | 2.20 | -3228.00% | 839.00% | -2837.00% | 22.09% | 0.43 | 25.69% | 13.77% | 140.30% | 14.90% | 7.19 | 7.57 | 0.86 | 2.51 |
| JMIA | Jumia Technologies AG | $8.23 | 503.93M | +208% | -51% | — | — | -7.85 | 18.39 | 2.56 | -9.05 | — | 18.39 | 52.78% | -33.87% | -32.58% | -108.88% | 168.83% | -37.81% | 0.45 | -10.34 | 1.14 | 1.00 | 1.41 | -3704.00% | 1278.00% | -1363.00% | -10.88% | -0.48 | 138.76% | 0.00% | 0.00% | 4.30% | -6.52 | -7.93 | 2.21 | -20.74 |
| LE | Lands' End, Inc. | $16.07 | 490.96M | +407% | -78% | -46% | -99% | 44.62 | 1.16 | 0.20 | 6.19 | — | -15.64 | 47.94% | 3.74% | 0.46% | 2.59% | 6.18% | 0.79% | 1.10 | 1.26 | 1.63 | 0.28 | 2.91 | -10489.00% | -744.00% | -8393.00% | 5.53% | 0.23 | 3.14% | 0.00% | 0.00% | 6.54% | 10.29 | 34.11 | 0.38 | 2.37 |
| LEGH | Legacy Housing Corporatio… | $21.92 | 523.2M | +1,144% | -29% | +51% | -34% | 9.83 | 1.23 | 3.29 | 7.71 | 68.84 | 1.23 | 51.10% | 34.53% | 33.47% | 13.25% | 10.79% | 11.84% | 0.00 | 92.32 | 3.80 | 2.51 | 0.00 | 1429.00% | -262.00% | -22603.00% | 4.42% | 1.10 | 5.60% | 0.00% | 0.00% | 4.94% | 9.53 | 22.64 | 3.29 | 10.82 |
| MBUU | Malibu Boats, Inc. | $29.06 | 558.72M | +44% | -54% | -6% | -85% | 43.43 | 1.28 | 0.82 | 10.71 | — | 2.24 | 17.84% | 2.69% | 1.84% | 2.92% | 3.24% | 2.07% | 0.05 | 11.56 | 1.63 | 0.52 | -0.19 | -12774.00% | -259.00% | -24011.00% | 4.32% | 0.42 | 5.67% | 0.00% | 0.00% | 5.43% | 29.88 | 22.74 | 0.81 | 4.11 |
| SCVL | Shoe Carnival, Inc. | $20.19 | 552.7M | +137% | -64% | +42% | +38% | 6.71 | 0.76 | 0.41 | 5.74 | — | 0.84 | 35.65% | 7.58% | 6.13% | 11.97% | 8.02% | 6.81% | 0.57 | 290.29 | 4.11 | 1.01 | 2.01 | 0.00% | 230.00% | 452.00% | 14.03% | 0.79 | 8.08% | 2.97% | 19.90% | 2.97% | 8.12 | 10.65 | 0.62 | 3.36 |
| SFIX | Stitch Fix, Inc. | $3.33 | 446.88M | +811% | -51% | -86% | — | -18.02 | 2.56 | 0.41 | -199.21 | — | 2.56 | 44.42% | -3.53% | -2.27% | -14.79% | -75.04% | -5.96% | 0.46 | — | 1.81 | 1.14 | 10.76 | -7944.00% | -526.00% | -3761.00% | 1.71% | 0.12 | 14.91% | 0.00% | 0.00% | 3.07% | -8.46 | 42.58 | 0.30 | 2.43 |
| YSG | Yatsen Holding Limited | $4.45 | 417.14M | +49% | +423% | — | — | -4.20 | 0.98 | 0.87 | -3.53 | -142.66 | 1.27 | 77.13% | -12.43% | -20.87% | -19.75% | -21.08% | -15.82% | 0.05 | — | 3.67 | 2.63 | 1.33 | 294.00% | 80.00% | 9859.00% | -10.09% | -0.38 | -14.88% | 0.00% | 0.00% | 13.62% | -4.14 | -5.89 | 0.52 | 0.26 |
| ZKH | ZKH Group Limited | $3.60 | 583.77M | +67% | -52% | -58% | — | -16.14 | 1.40 | 0.49 | -10.95 | — | 1.42 | 17.24% | 3.87% | -3.06% | -8.50% | 18.03% | -3.83% | 0.18 | 17.83 | 1.85 | 1.59 | 3.30 | -1087.00% | 46.00% | -12342.00% | 3.38% | 0.07 | 7.77% | 0.00% | 0.00% | 15.19% | 8.58 | 19.90 | 0.33 | 1.66 |
About MarineMax, Inc.
MarineMax, Inc. operates as a recreational boat and yacht retailer and superyacht services company in the United States. It operates through two segments, Retail Operations and Product Manufacturing. The company sells new and used recreational boats, including pleasure and fishing boats, mega-yachts, yachts, sport cruisers, motor yachts, pontoon boats, ski boats, jet boats, and other recreational boats. It also offers marine parts and accessories comprising marine electronics; dock and anchoring products that include boat fenders, lines, and anchors; boat covers; trailer parts; water sport accessories, which comprise tubes, lines, wakeboards, and skis; engine parts; oils; lubricants; steering and control systems; corrosion control products and service products; high-performance accessories, including propellers and instruments; and a line of boating accessories, such as life jackets, inflatables, and water sports equipment. In addition, the company provides novelty items, such as shirts, caps, and license plates; marine engines and equipment; maintenance, repair, and slip and storage accommodation services; and boat or yacht brokerage services, as well as charters yachts and power catamarans. Further, it offers new or used boat finance services; arranges insurance coverage, including boat property, disability, undercoating, gel sealant, fabric protection, and casualty insurance coverage; and manufactures and sells sport yachts and yachts. Additionally, the company operates vacations in Tortola, British Virgin Islands. It also markets and sells its products through offsite locations and print catalog. The company has 79 retail locations in Alabama, California, Connecticut, Florida, Georgia, Illinois, Maryland, Massachusetts, Michigan, Minnesota, Missouri, New Jersey, New York, North Carolina, Ohio, Oklahoma, Rhode Island, South Carolina, Texas, Washington, and Wisconsin. MarineMax, Inc. was incorporated in 1998 and is based in Clearwater, Florida.
- CEO
- William Brett McGill
- Employees
- 4.05K
- Beta
- 1.69
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.53 ÷ $29.68) − 1 = -67.89% (DCF, example).