Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Maplebear Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-45.6% vs price
Base Case (Median)
-30.8% vs price
Bull Case (75th pct.)
18.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $26.00 | -40.3% | High (40%) |
| PE Comparable | $47.19 | 8.5% | Medium (25%) |
| Growth Trajectory DCF | $56.09 | 28.9% | Medium (20%) |
| Graham Number | $21.06 | -51.6% | Low (10%) |
| EV/EBITDA | $30.10 | -30.8% | Medium (20%) |
| EV/FCF | $102.67 | 136.0% | Medium (20%) |
| Earnings Power Value | $21.39 | -50.8% | Medium (50%) |
Based on 7 out of 7 methods, CART appears fairly valued at the current price of $43.51. The base case fair value of $30.10 implies 30.8% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.