
Malibu Boats Inc.
MBUU 22.59 (-0.75%) 0.17
EV: $433.02(M)
Total Equity: $528.43(M)
Debt/Equity: 0.33
Dividend/share: $0.0
Div. yield: 0.00%
P/E: 251.00
Forward P/E: 9.11
P/FCF: 10.36
P/S: 0.48
P/B: 0.85
EPS: $0.1
EPS (fwd): $2.5
FCF/share: $2.2
Revenue/share: $47.4
Book value/share: $26.7
ROIC: 3.5%
ROA: 2.5%
ROE: 3.7%
Margins: Gross | Op. | Net
16.4% | 3.2% | 0.2%
0.0%of Portfolio
My holdings
Day change
Total change
MBUU Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$23
78% Undervalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 2.3 | 2.5 | 2.7 | 10 |
| FY+2 | 2.8 | 3.1 | 4.1 | 10 |
| FY+3 | 5.8 | 5.8 | 5.8 | 1 |
| FY+4 | 7.8 | 7.8 | 7.8 | 1 |
| FY+5 | 9.9 | 9.9 | 9.9 | 1 |
Analyst Price Targets
CURRENT PRICE
$23
51% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
