What is Malibu Boats, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Malibu Boats, Inc.'s reported free cash flow gives $24.55 per share. The share price was $24.09 on September 25, 2026, 2% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -5.5% | 10.0% | $13.63 | -43% |
| Base | -0.5% | 9.0% | $24.55 | +2% |
| Bull | 4.5% | 8.0% | $45.80 | +90% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $32.07 | $34.31 | $37.05 | $40.48 | $44.89 |
| 8.0% | $26.49 | $27.95 | $29.67 | $31.74 | $34.26 |
| 9.0% | $22.41 | $23.40 | $24.55 | $25.89 | $27.47 |
| 10.0% | $19.28 | $19.98 | $20.79 | $21.70 | $22.76 |
| 11.0% | $16.80 | $17.32 | $17.90 | $18.56 | $19.29 |
Where the presets come from
Base: years 1 to 5 grow at Malibu Boats, Inc.'s revenue growth rate over the last 5 fiscal years (-0.3% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions