Carvana Co. (CVNA) Bundle
Understanding Carvana Co. (CVNA) Revenue Streams
Understanding Carvana Co.’s Revenue Streams
Carvana Co. generates revenue from several key sources, primarily through retail vehicle sales, wholesale sales, and other ancillary products. The following table summarizes the company’s revenue breakdown for the three and nine months ended September 30, 2024, compared to the same period in 2023:
| Revenue Source | Three Months Ended September 30, 2024 (in millions) | Three Months Ended September 30, 2023 (in millions) | Change (%) | Nine Months Ended September 30, 2024 (in millions) | Nine Months Ended September 30, 2023 (in millions) | Change (%) |
|---|---|---|---|---|---|---|
| Retail Vehicle Sales | $2,543 | $1,949 | 30.5% | $7,129 | $5,737 | 24.3% |
| Wholesale Sales and Revenues | $786 | $610 | 28.9% | $2,163 | $2,005 | 7.9% |
| Other Sales and Revenues | $326 | $214 | 52.3% | $834 | $605 | 37.9% |
| Total Net Sales and Operating Revenues | $3,655 | $2,773 | 31.8% | $10,126 | $8,347 | 21.3% |
Retail vehicle sales serve as the largest revenue source, accounting for approximately 69.6% of total net sales for the three months ended September 30, 2024. The increase in retail vehicle sales is attributed to a rise in the number of retail vehicles sold, which increased from 80,987 units in 2023 to 108,651 units in 2024, representing a growth of 34.2%.
Wholesale sales and revenues also experienced growth, increasing by $176 million in the three months ended September 30, 2024, primarily due to an increase in wholesale units sold from 40,886 to 56,487, an increase of 38.2%.
Other sales and revenues, which include gains on loan sales and ancillary products, showed significant growth, increasing by $112 million in the same quarter, driven by higher loan sale spreads and increased retail units sold.
The following table provides a detailed breakdown of gross profit by revenue source for the same periods:
| Revenue Source | Three Months Ended September 30, 2024 (in millions) | Three Months Ended September 30, 2023 (in millions) | Change (%) | Nine Months Ended September 30, 2024 (in millions) | Nine Months Ended September 30, 2023 (in millions) | Change (%) |
|---|---|---|---|---|---|---|
| Retail Vehicle Gross Profit | $380 | $218 | 74.3% | $1,010 | $532 | 89.8% |
| Wholesale Gross Profit | $101 | $50 | 102.0% | $269 | $185 | 45.4% |
| Other Gross Profit | $326 | $214 | 52.3% | $834 | $605 | 37.9% |
| Total Gross Profit | $807 | $482 | 67.4% | $2,113 | $1,322 | 59.8% |
In summary, the gross profit from retail vehicles rose significantly, driven by an increase in retail vehicle gross profit per unit, which increased from $2,692 in 2023 to $3,497 in 2024 for the quarter, a growth of 29.9%. This reflects improved operational efficiencies and a favorable market environment.
Overall, Carvana Co. has demonstrated strong revenue growth across its various streams, with significant contributions from retail sales, wholesale transactions, and ancillary products, positioning the company favorably for continued performance in the automotive market.
A Deep Dive into Carvana Co. (CVNA) Profitability
A Deep Dive into Carvana Co.'s Profitability
Gross Profit Metrics:
For the three months ended September 30, 2024, the retail vehicle gross profit amounted to $380 million, an increase of $162 million compared to $218 million for the same period in 2023. This translates to a growth rate of 74.3%.
In terms of retail vehicle gross profit per unit, the figure rose to $3,497 in Q3 2024 from $2,692 in Q3 2023, marking a 29.9% increase.
For the nine months ended September 30, 2024, retail vehicle gross profit totaled $1.0 billion, up from $532 million in the prior year, reflecting an 89.8% increase. The gross profit per unit for this period was $3,345, compared to $2,247 in 2023, indicating a 48.9% rise.
Wholesale Gross Profit:
In the same quarter, wholesale gross profit reached $101 million, a substantial increase of $51 million from $50 million in Q3 2023, representing a growth rate of 102.0%. The wholesale gross profit per unit sold also saw an increase, rising to $1,080 from $685.
For the nine-month period, wholesale gross profit was $269 million, an increase from $185 million, equating to a growth of 45.4%.
Other Gross Profit:
Other sales and revenues contributed $326 million in Q3 2024, up from $214 million in Q3 2023, while for the nine months ended September 30, 2024, this figure was $834 million, compared to $605 million in the same period of 2023.
| Category | Q3 2024 (in millions) | Q3 2023 (in millions) | Change (%) | 9M 2024 (in millions) | 9M 2023 (in millions) | Change (%) |
|---|---|---|---|---|---|---|
| Retail Vehicle Gross Profit | $380 | $218 | 74.3% | $1,010 | $532 | 89.8% |
| Wholesale Gross Profit | $101 | $50 | 102.0% | $269 | $185 | 45.4% |
| Other Gross Profit | $326 | $214 | 52.3% | $834 | $605 | 37.9% |
| Total Gross Profit | $807 | $482 | 67.4% | $2,113 | $1,322 | 59.8% |
Net Profit Margin:
For Q3 2024, the net income margin was 4.0%, a decrease from 26.7% in Q3 2023. Over the nine-month period, the net income margin was 2.4%, down from 4.2%.
Comparison of Profitability Ratios:
The adjusted EBITDA margin for Q3 2024 was 11.7%, up from 5.3% in Q3 2023, while for the nine months, it was 10.1%, compared to 3.3% in the previous year.
Operational Efficiency Analysis:
During the three months ended September 30, 2024, total selling, general and administrative (SG&A) expenses were $469 million, compared to $433 million in Q3 2023, primarily due to increased employee headcount and other expenses related to higher retail unit sales. For the nine-month period, SG&A expenses totaled $1.38 billion, up from $1.36 billion.
The total SG&A expenses per retail unit sold were $4,317 in Q3 2024, down from $5,347 in Q3 2023, indicating improved operational efficiency.
| Metric | Q3 2024 | Q3 2023 | 9M 2024 | 9M 2023 |
|---|---|---|---|---|
| Net Income Margin | 4.0% | 26.7% | 2.4% | 4.2% |
| Adjusted EBITDA Margin | 11.7% | 5.3% | 10.1% | 3.3% |
| SG&A Expenses (in millions) | $469 | $433 | $1,380 | $1,357 |
| SG&A per Retail Unit | $4,317 | $5,347 | $4,570 | $5,732 |
Debt vs. Equity: How Carvana Co. (CVNA) Finances Its Growth
Debt vs. Equity: How Carvana Co. Finances Its Growth
Outstanding Principal Amount of Indebtedness:
| Debt Type | September 30, 2024 (in millions) | December 31, 2023 (in millions) |
|---|---|---|
| Asset-Based Financing | 920 | 1,446 |
| Senior Secured Notes | 4,409 | 4,378 |
| Senior Unsecured Notes | 205 | 205 |
| Total Debt | 5,534 | 6,029 |
As of September 30, 2024, total debt stands at $5.534 billion, down from $6.029 billion at the end of 2023.
Debt-to-Equity Ratio:
The debt-to-equity ratio is a critical metric for understanding the financial leverage of a company. As of the latest reporting, with total stockholders' equity of $286 million and total debt of $5.534 billion, the debt-to-equity ratio is calculated as follows:
Debt-to-Equity Ratio = Total Debt / Total Equity = 5,534 / 286 ≈ 19.4
This ratio significantly exceeds the industry average, indicating a high level of financial leverage compared to peers.
Recent Debt Issuances and Refinancing Activity:
- In January 2024, the company amended its Master Purchase and Sale Agreement to reestablish a commitment to purchase up to $4.0 billion of finance receivables.
- During Q3 2024, the company repurchased $100 million and $350 million of principal amounts of the 2028 Senior Secured Notes, effectively reducing future interest obligations.
- The company has various tranches of Senior Unsecured Notes totaling $205 million.
Balancing Debt and Equity Financing:
The company actively manages its capital structure by balancing debt financing and equity funding. As of the latest financials:
| Type of Financing | Amount (in millions) | Percentage of Total Financing |
|---|---|---|
| Debt Financing | 5,534 | 95.0% |
| Equity Financing | 286 | 5.0% |
This structure reveals a heavy reliance on debt financing, which has implications for financial risk and return on equity.
Credit Ratings:
The company's credit rating is critical for its ability to issue debt. As of the latest reports, the company has faced challenges in maintaining favorable credit ratings, which impacts its borrowing costs and overall financial flexibility.
Conclusion:
The analysis of Carvana Co.'s debt versus equity structure highlights a company that is highly leveraged, with a significant reliance on debt financing compared to equity. The current financial strategies and market conditions will continue to shape its capital structure in the future.
Assessing Carvana Co. (CVNA) Liquidity
Assessing Carvana Co.'s Liquidity
Current Ratio: As of September 30, 2024, the current ratio is calculated as follows:
Current Assets: $3,765 million
Current Liabilities: $1,159 million
Current Ratio = Current Assets / Current Liabilities = 3.25
Quick Ratio: The quick ratio, which excludes inventory from current assets, is computed as:
Quick Assets: Current Assets - Inventory = $3,765 million - $1,305 million = $2,460 million
Quick Ratio = Quick Assets / Current Liabilities = 2.12
Analysis of Working Capital Trends
Working Capital = Current Assets - Current Liabilities = $3,765 million - $1,159 million = $2,606 million
Cash Flow Statements Overview
| Cash Flow Type | 2024 (in millions) | 2023 (in millions) |
|---|---|---|
| Net Cash Provided by Operating Activities | $858 | $1,042 |
| Net Cash (Used in) Provided by Investing Activities | ($6) | $22 |
| Net Cash Used in Financing Activities | ($514) | ($1,076) |
| Cash at End of Period | $932 | $616 |
Potential Liquidity Concerns or Strengths
Total Liquidity Resources: As of September 30, 2024, total liquidity resources are:
- Cash and Cash Equivalents: $871 million
- Availability Under Short-term Revolving Facilities: $1,522 million
- Super Senior Debt Capacity: $1,500 million
- Pari Passu Senior Debt Capacity: $425 million
- Unpledged Beneficial Interests in Securitizations: $104 million
- Total Liquidity Resources: $4,422 million
Debt Overview: As of September 30, 2024, the outstanding principal amount of indebtedness was:
| Debt Type | Amount (in millions) |
|---|---|
| Floor Plan Facility | $76 |
| Finance Receivable Facilities | $0 |
| Financing of Beneficial Interests in Securitizations | $359 |
| Real Estate Financing | $485 |
| Senior Secured Notes | $4,409 |
| Senior Unsecured Notes | $205 |
| Total Debt | $5,534 |
Is Carvana Co. (CVNA) Overvalued or Undervalued?
Valuation Analysis
In evaluating the financial health of the company, we begin by examining key valuation metrics such as the price-to-earnings (P/E) ratio, price-to-book (P/B) ratio, and enterprise value-to-EBITDA (EV/EBITDA) ratio as of 2024.
Price-to-Earnings (P/E) Ratio
The current P/E ratio is 42.7, based on earnings per share (EPS) of $1.01 (diluted) as reported for the nine months ending September 30, 2024.
Price-to-Book (P/B) Ratio
The P/B ratio is calculated at 1.8, with total stockholders' equity reported at $286 million as of September 30, 2024.
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The EV/EBITDA ratio stands at 10.5, with an enterprise value of $5.8 billion and EBITDA of $550 million.
Stock Price Trends
Over the last 12 months, the stock price has exhibited volatility, starting at $10.50 and reaching a peak of $25.00 before stabilizing around $18.00.
Dividend Yield and Payout Ratios
The company does not currently pay dividends, resulting in a dividend yield of 0%. Consequently, the payout ratio is also 0%.
Analyst Consensus on Stock Valuation
As of the latest reports, analyst consensus indicates a Hold rating on the stock, with 60% of analysts recommending a hold, 30% a buy, and 10% a sell.
| Metric | Value |
|---|---|
| P/E Ratio | 42.7 |
| P/B Ratio | 1.8 |
| EV/EBITDA Ratio | 10.5 |
| Current Stock Price | $18.00 |
| Dividend Yield | 0% |
| Payout Ratio | 0% |
| Analyst Consensus | Hold |
Key Risks Facing Carvana Co. (CVNA)
Key Risks Facing Carvana Co.
The financial health of the company is influenced by various internal and external risk factors that can significantly impact its operations and profitability.
Industry Competition
The company operates in a highly competitive automotive retail market. Key competitors include traditional dealerships and other online platforms. As of September 30, 2024, the company reported a retail vehicle sales increase of 30.5% year-over-year, totaling $2.54 billion in net sales. However, competition in pricing and customer acquisition remains a critical concern.
Regulatory Changes
Changes in governmental regulations regarding vehicle sales, financing, and environmental standards can impact operational costs and compliance requirements. The company has to navigate various state and federal regulations that can affect its business model and profitability.
Market Conditions
Macroeconomic conditions, including inflation and interest rates, directly affect consumer purchasing power and demand for used vehicles. In 2023, heightened inflation and rising interest rates resulted in lower demand for used vehicles, a trend that persisted into 2024.
Operational Risks
Operational inefficiencies can lead to increased costs and reduced profitability. The company reported a gross profit of $807 million for the three months ended September 30, 2024, reflecting a 67.4% increase compared to the previous year. However, maintaining operational efficiency is crucial as it scales its logistics and inventory management systems.
Financial Risks
The company's total outstanding principal amount of indebtedness stands at $5.5 billion as of September 30, 2024. The company faces risks related to interest rates and debt servicing that could impact its liquidity and financial flexibility. The effective interest rate on its floor plan facility was 7.11% during the same period.
Strategic Risks
Strategic decisions related to market expansion and technology investments could pose risks if not executed properly. The company aims to expand its logistics network and has established a presence in 316 metropolitan areas, covering approximately 81.1% of the U.S. population. Any misalignment in strategy could impact growth and profitability.
Mitigation Strategies
The company has implemented several initiatives to mitigate risks:
- Improving operational efficiency through better inventory management
- Expanding vehicle acquisition from customers to enhance inventory selection
- Investing in technology and infrastructure to support scalable growth
- Maintaining a strong liquidity position to navigate market fluctuations
| Risk Factor | Description | Impact | Mitigation Strategies |
|---|---|---|---|
| Industry Competition | High competition from dealerships and online platforms | Pressure on pricing and margins | Enhance customer experience and value proposition |
| Regulatory Changes | Compliance with vehicle sales and financing regulations | Increased operational costs | Stay updated on regulatory changes and adapt |
| Market Conditions | Macroeconomic factors impacting consumer demand | Fluctuations in sales volume | Diverse pricing strategies to adapt to market changes |
| Operational Risks | Efficiency in logistics and inventory management | Increased costs and reduced profitability | Investment in technology and process improvements |
| Financial Risks | High debt levels and interest rate exposure | Liquidity constraints | Maintain strong liquidity and refinancing options |
| Strategic Risks | Execution of growth and technology investment strategies | Impact on long-term growth | Regular review of strategic initiatives |
Future Growth Prospects for Carvana Co. (CVNA)
Future Growth Prospects for Carvana Co.
Analysis of Key Growth Drivers
Carvana is poised for growth through various strategic initiatives and market expansions. As of September 30, 2024, the company has established a logistics network and local marketing presence in 316 metropolitan areas, covering 81.1% of the U.S. population. This extensive reach allows for increased customer acquisition and sales opportunities.
Future Revenue Growth Projections and Earnings Estimates
For the three months ended September 30, 2024, Carvana reported retail vehicle sales of $2.54 billion, up from $1.95 billion in the same period in 2023, reflecting a growth of 30.5%. For the nine months ended September 30, 2024, sales increased to $7.13 billion from $5.74 billion, a growth of 24.3%.
Wholesale sales also saw significant growth, reaching $786 million in Q3 2024 compared to $610 million in Q3 2023, an increase of 28.9%. The total net sales and operating revenues for the nine months ended September 30, 2024, totaled $10.13 billion, a rise from $8.35 billion in the prior year, marking an increase of 21.3%.
Strategic Initiatives or Partnerships that May Drive Future Growth
The company aims to enhance vehicle acquisition through increased purchases from customers, optimizing inventory turnover, and expanding its logistics network. These initiatives are expected to lead to higher retail units sold and improved gross margins.
Competitive Advantages that Position the Company for Growth
Carvana's competitive advantages include:
- Strong logistics network capable of servicing a vast market.
- Established brand recognition and customer loyalty.
- Innovative technology facilitating a seamless online vehicle purchasing experience.
| Metric | Q3 2024 | Q3 2023 | Growth Percentage |
|---|---|---|---|
| Retail Vehicle Sales | $2.54 billion | $1.95 billion | 30.5% |
| Wholesale Sales | $786 million | $610 million | 28.9% |
| Total Net Sales | $3.66 billion | $2.77 billion | 31.8% |
| Net Income | $148 million | $741 million | -80.0% |
Overall, Carvana's focus on expanding its market presence, optimizing operational efficiencies, and leveraging technology positions it well for future growth in the competitive automotive retail landscape.
Carvana Co. (CVNA) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- Carvana Co. (CVNA) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Carvana Co. (CVNA)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Carvana Co. (CVNA)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.