/
DCF Valuation
Base-case fair value
$22.29
Intrinsic $29.73 · 25% MOS
Current price: $26.39
Base-case summary
Our base-case DCF for Malibu Boats, Inc. (MBUU) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $40M in trailing free cash flow, this produces an intrinsic value of $29.73 per share. A 25% safety margin gives a fair value of $22.29, suggesting the stock is currently 16% overvalued against the $26.39 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$40M
Cash & equivalents
$50M
Total debt
$178M
Shares outstanding
19M