CarMax Inc
Description
CarMax, Inc., through its subsidiaries, operates as a retailer of used vehicles and related products in the United States. It operates in two segments: CarMax Sales Operations and CarMax Auto Finance. The CarMax Sales Operations segment offers customers a range of makes and models of used vehicles, including domestic, imported, and luxury vehicles, as well as hybrid and electric vehicles; used vehicle auctions; extended protection plans to customers at the time of sale; and reconditioning and vehicle repair services. The CarMax Auto Finance segment provides financing alternatives for retail customers across a range of credit spectrum and arrangements with various financial institutions. The company was founded in 1993 and is based in Richmond, Virginia.
About
Earnings
| Date | Estimate EPS | Actual EPS | Difference | % Surprise |
|---|---|---|---|---|
| Dec 17, 2025 | — | — | — | — |
| Sep 24, 2025 | — | — | — | — |
| Jun 19, 2025 | — | — | — | — |
| Apr 9, 2025 | — | — | — | — |
| Dec 19, 2024 | 0.61 | 0.81 | 0.20 | 32.79% |
Earnings estimate
|
Current Quarter
(Feb 2025)
|
Next Quarter
(May 2025)
|
Current Year
(Feb 2025)
|
Next Year
(Feb 2026)
|
|
|---|---|---|---|---|
| Number of analysts | 13 | 9 | 14 | 16 |
| Average estimate | 0.64 | 1.24 | 3.26 | 3.88 |
| Low estimate | 0.52 | 1.09 | 3.15 | 3.51 |
| High estimate | 0.70 | 1.36 | 3.33 | 4.62 |
| Last year EPS | 0.32 | 0.97 | 3.02 | 3.26 |
Growth estimates
Analyst Ratings
| Date | Firm | Action | Rating | Price Target |
|---|---|---|---|---|
| Feb 3, 2025 |
Needham
Chris Pierce
|
Maintains | Buy | ▲ Raises $98 → $101 |
| Dec 20, 2024 |
Truist Securities
Scot Ciccarelli
|
Maintains | Hold | ▲ Raises $72 → $88 |
| Dec 20, 2024 |
Mizuho
David Bellinger
|
Maintains | Neutral | ▲ Raises $72 → $80 |
| Dec 20, 2024 |
Needham
Chris Pierce
|
Maintains | Buy | ▲ Raises $90 → $98 |
| Dec 20, 2024 |
JP Morgan
Rajat Gupta
|
Maintains | Underweight | ▲ Raises $70 → $72 |
| Dec 20, 2024 |
RBC Capital
Steven Shemesh
|
Maintains | Outperform | ▲ Raises $99 → $103 |
| Dec 5, 2024 |
Stephens & Co.
Jeff Lick
|
Initiates | Equal-Weight | Announces $86 |
| Dec 5, 2024 |
JP Morgan
Rajat Gupta
|
Maintains | Underweight | ▲ Raises $65 → $70 |
| Dec 3, 2024 |
Evercore ISI Group
Michael Montani
|
Maintains | In-Line | ▲ Raises $81 → $83 |
| Oct 22, 2024 |
Evercore ISI Group
Michael Montani
|
Maintains | In-Line | ▼ Lowers $79 → $76 |
| Oct 17, 2024 |
Evercore ISI Group
Michael Montani
|
Maintains | In-Line | ▲ Raises $76 → $79 |
| Oct 16, 2024 |
Wedbush
Seth Basham
|
Reiterates | Outperform | Maintains $95 |
| Oct 16, 2024 |
Needham
Chris Pierce
|
Reiterates | Buy | Maintains $90 |
| Oct 16, 2024 |
RBC Capital
Steven Shemesh
|
Reiterates | Outperform | Maintains $82 |
| Oct 4, 2024 |
Oppenheimer
Brian Nagel
|
Maintains | Outperform | Maintains $105 |
| Oct 3, 2024 |
Evercore ISI Group
Michael Montani
|
Maintains | In-Line | ▼ Lowers $79 → $76 |
| Sep 30, 2024 |
Needham
Chris Pierce
|
Maintains | Buy | ▲ Raises $87 → $90 |
| Sep 27, 2024 |
Needham
Chris Pierce
|
Maintains | Buy | ▲ Raises $87 → $90 |
| Sep 27, 2024 |
Evercore ISI Group
Michael Montani
|
Maintains | In-Line | ▲ Raises $76 → $79 |
| Sep 27, 2024 |
RBC Capital
Steven Shemesh
|
Maintains | Outperform | ▲ Raises $75 → $82 |
| Sep 27, 2024 |
Truist Securities
Scot Ciccarelli
|
Maintains | Hold | ▼ Lowers $75 → $72 |
| Sep 23, 2024 |
Truist Securities
Scot Ciccarelli
|
Maintains | Hold | ▲ Raises $70 → $75 |
| Sep 19, 2024 |
JP Morgan
Rajat Gupta
|
Maintains | Underweight | ▲ Raises $55 → $65 |
| Sep 17, 2024 |
Wedbush
Seth Basham
|
Reiterates | Outperform | Maintains $95 |
| Aug 16, 2024 |
Wedbush
Seth Basham
|
Reiterates | Outperform | Maintains $95 |
| Jul 17, 2024 |
Wedbush
Seth Basham
|
Maintains | Outperform | ▲ Raises $85 → $95 |
| Jul 16, 2024 |
Evercore ISI Group
Michael Montani
|
Maintains | In-Line | ▲ Raises $68 → $72 |
| Jun 24, 2024 |
Oppenheimer
Brian Nagel
|
Maintains | Outperform | Maintains $105 |
| Jun 24, 2024 |
Truist Securities
Scot Ciccarelli
|
Maintains | Hold | ▲ Raises $66 → $70 |
| Jun 24, 2024 |
RBC Capital
Steven Shemesh
|
Maintains | Outperform | ▲ Raises $73 → $75 |
Income statement
| 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|
| Fiscal date | 2024-02-29 | 2023-02-28 | 2022-02-28 | 2021-02-28 | 2020-02-29 |
| Total reported revenue | 26.54B | 29.68B | 31.90B | 18.95B | 20.32B |
| Cost of revenue | 23.82B | 26.88B | 28.61B | 16.57B | 17.60B |
| Gross profit | 2.71B | 2.80B | 3.29B | 2.38B | 2.72B |
| Operating expense | |||||
| Research & development | — | — | — | — | — |
| Selling general and admin | 2.35B | 2.55B | 2.38B | 1.75B | 1.79B |
| Other operating expenses | 310.50M | 317.00M | 141.70M | 160.70M | 185.70M |
| Operating income | -205.72M | -310.95M | 551.59M | 272.87M | 553.54M |
| Non operating interest income | |||||
| Income | 1.68B | 1.44B | 1.30B | 1.14B | 1.10B |
| Expense | 763.45M | 430.70M | 322.90M | 400.28M | 441.11M |
| Other income expense | 10.27M | 9.40M | 34.57M | 8.28M | 5.69M |
| Pretax income | 641.60M | 636.80M | 1.49B | 965.26M | 1.16B |
| Tax provision | 162.39M | 152.04M | 341.05M | 218.34M | 272.55M |
| Net income | 479.20M | 484.76M | 1.15B | 746.92M | 888.43M |
| Basic EPS | 3.03 | 3.05 | 7.09 | 4.58 | 5.39 |
| Diluted EPS | 3.02 | 3.03 | 6.97 | 4.52 | 5.33 |
| Basic average shares | 158.22M | 158.80M | 162.41M | 163.18M | 164.84M |
| Diluted average shares | 158.22M | 158.80M | 162.41M | 163.18M | 164.84M |
| EBITDA | 1.67B | 1.33B | 2.09B | 1.61B | 1.82B |
| Net income from continuing op. | 479.20M | 484.76M | 1.15B | 746.92M | 888.43M |
| Minority interests | — | — | — | — | — |
| Preferred stock dividends | — | — | — | — | — |
Balance sheet
| 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|
| Fiscal date | 2024-02-29 | 2023-02-28 | 2022-02-28 | 2021-02-28 | 2020-02-29 |
| Total assets | 27.20B | 26.18B | 26.34B | 21.54B | 21.08B |
| Current assets | |||||
| Cash | — | — | — | — | — |
| Cash equivalents | — | — | — | — | — |
| Cash and cash equivalents | 574.14M | 314.76M | 102.72M | 132.32M | 58.21M |
| Other short term investments | — | — | — | — | — |
| Accounts receivable | 221.15M | 298.78M | 560.98M | 239.07M | 191.09M |
| Other receivables | — | — | — | — | — |
| Inventory | 3.68B | 3.73B | 5.12B | 3.16B | 2.85B |
| Prepaid assets | — | — | — | — | — |
| Restricted cash | 506.65M | 470.89M | 548.10M | 496.42M | 481.04M |
| Assets held for sale | — | — | — | — | — |
| Hedging assets | — | — | — | — | — |
| Other current assets | 246.58M | 230.80M | 212.92M | 91.83M | 86.93M |
| Non current assets | |||||
| Properties | 751.25M | 737.79M | 695.25M | 558.79M | 533.53M |
| Land and improvements | 1.18B | 1.01B | 986.92M | 947.18M | 920.66M |
| Machinery furniture equipment | 972.68M | 874.38M | 767.02M | 755.26M | 715.51M |
| Construction in progress | 117.35M | 156.93M | 113.09M | 155.92M | 171.24M |
| Leases | 361.85M | 356.97M | 331.00M | 291.13M | 278.78M |
| Accumulated depreciation | -1.81B | -1.61B | -1.44B | -1.41B | -1.27B |
| Goodwill | 282.52M | 282.52M | 282.52M | 1.31M | — |
| Investment properties | — | — | — | — | — |
| Financial assets | — | — | — | — | — |
| Intangible assets | — | — | — | — | — |
| Investments and advances | — | — | — | — | — |
| Other non current assets | 630.85M | 681.73M | 611.59M | 447.06M | 348.59M |
| Total liabilities | 21.12B | 20.57B | 21.10B | 17.18B | 17.31B |
| Current liabilities | |||||
| Accounts payable | 933.71M | 826.59M | 937.72M | 799.33M | 737.14M |
| Accrued expenses | 523.97M | 478.96M | 533.27M | 415.47M | 331.74M |
| Short term debt | 854.61M | 632.76M | 576.47M | 483.53M | 464.44M |
| Deferred revenue | — | — | — | — | — |
| Tax payable | — | — | — | 218,000 | 1.39M |
| Pensions | — | — | — | — | — |
| Other current liabilities | — | — | — | — | — |
| Non current liabilities | |||||
| Long term debt | 18.46B | 18.30B | 18.70B | 15.04B | 15.38B |
| Provision for risks and charges | — | — | — | — | — |
| Deferred liabilities | — | — | — | — | — |
| Derivative product liabilities | — | — | — | — | — |
| Other non current liabilities | 354.90M | 332.38M | 357.08M | 434.84M | 393.87M |
| Shareholders equity | |||||
| Common stock | 78.81M | 79.04M | 80.53M | 81.59M | 81.54M |
| Retained earnings | 4.13B | 3.72B | 3.52B | 2.89B | 2.49B |
| Other shareholders equity | 59.28M | 97.87M | -46.42M | -118.69M | -150.07M |
| Total shareholders equity | 6.07B | 5.61B | 5.24B | 4.36B | 3.77B |
| Additional paid in capital | 1.81B | 1.71B | 1.68B | 1.51B | 1.35B |
| Treasury stock | — | — | — | — | — |
| Minority interest | — | — | — | — | — |
Cash flow statement
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||||||||||
| Net Income | 479.20M | 484.76M | 1.15B | 746.92M | 888.43M | 842.41M | 664.11M | 626.97M | 623.43M | 597.36M | 492.59M | 434.28M | 413.80M | 377.50M | 281.67M | 59.21M | 182.03M | 198.60M | 134.22M | 101.32M | 116.45M | 94.80M | 90.80M | 45.56M | 1.12M | -23.50M | -34.20M | -9.30M |
| Depreciation | 260.41M | 265.22M | 273.19M | 242.16M | 215.81M | 182.25M | 179.94M | 168.88M | 137.36M | 115.17M | 101.91M | 95.28M | 82.81M | 76.32M | 58.33M | 54.74M | 46.62M | 34.55M | 26.69M | 20.15M | 16.30M | 14.95M | 16.44M | 18.27M | 15.24M | 10.00M | 4.60M | 1.70M |
| Deferred Taxes | -4.80M | -6.55M | 15.00M | -35.79M | -1.10M | 2.30M | 81.01M | 2.32M | 17.24M | -4.30M | -17.19M | 3.86M | -872,000 | 17.49M | 29.76M | -41.50M | -24.41M | -14.17M | -19.09M | -7.25M | -1.30M | 8.88M | 3.16M | 8.76M | 1.23M | 11.30M | -1.90M | 1.70M |
| Stock-Based Compensation | 119.72M | 85.59M | 109.20M | 121.90M | 108.86M | 75.01M | 61.88M | 91.60M | 51.08M | 81.88M | 66.48M | 62.11M | 48.09M | 43.61M | 37.86M | 35.44M | 33.47M | — | — | — | — | — | — | — | — | — | — | — |
| Other Non-Cash Items | 9.25M | 4.77M | -19.14M | -1.41M | 3.51M | 2.83M | 1.30M | 4.17M | 13.14M | 3.85M | — | — | — | — | — | — | 33.47M | 36.72M | 21.63M | 18.06M | — | — | — | — | — | — | -100,000 | -100,000 |
| Accounts Receivable | -902.94M | -1.11B | -2.23B | -344.35M | -1.36B | -1.05B | -1.06B | -1.23B | -1.20B | -1.43B | -1.31B | -997.77M | -642.55M | -301.52M | -248.50M | -84.91M | -69.10M | -40.81M | 7.21M | -9.16M | -42.08M | -21.78M | -38.61M | -5.41M | -31.89M | -36.50M | -32.50M | -11.80M |
| Accounts Payable | 118.51M | -197.69M | 175.11M | 106.79M | 85.44M | 86.36M | 38.29M | 74.58M | -23.05M | 51.96M | 117.41M | -575,000 | 43.14M | -8.80M | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Assets & Liabilities | -11.57M | 1.34B | -2.28B | -401.40M | -557.93M | -289.75M | -333.77M | -485.77M | -4.46M | -616.84M | -301.21M | -502.36M | -87.31M | -245.65M | -145.07M | 262.07M | -100.90M | -159.95M | -86.44M | -103.44M | 11.15M | -65.72M | -48.73M | -62.73M | -38.64M | -56.90M | -58.00M | -24.40M |
| Operating Cash Flow | 67.79M | 868.18M | -2.81B | 434.82M | -617.14M | -151.75M | -365.40M | -747.26M | -382.34M | -1.20B | -852.12M | -905.17M | -142.90M | -41.06M | 14.05M | 285.05M | 101.17M | 54.94M | 84.23M | 19.68M | 100.52M | 31.13M | 23.07M | 4.45M | -52.95M | -95.60M | -122.10M | -42.20M |
| Investing Activities | ||||||||||||||||||||||||||||
| Capital Expenditures | 1.35M | 5.19M | 260,000 | 1.85M | 3,000 | 692,000 | 97,000 | 1.23M | 1.54M | — | — | — | — | — | 447,000 | — | -252.02M | -187.19M | -116.09M | -141.08M | -73.85M | -80.41M | 57.55M | 4.67M | -20.06M | -40.60M | -136.20M | -73.90M |
| Net Intangibles | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net Acquisitions | — | — | -229.27M | 29.91M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.33M | -34.85M | — | — | — |
| Purchase of Investments | -6.19M | -12.53M | -24.61M | -3.73M | -59.05M | -6.15M | -6.84M | -3.77M | -11.46M | -12.42M | -5.71M | -33.90M | -3.32M | — | -2.20M | -3.99M | -26.67M | -16.77M | — | — | — | — | — | — | — | — | — | — |
| Sale of Investments | 3.15M | 4.28M | 38.41M | 8.33M | 1.58M | 1.58M | 1.69M | 730,000 | 324,000 | 655,000 | 466,000 | 30.32M | 52,000 | 4.00M | 2.20M | — | 21.67M | 16.77M | — | — | — | — | — | — | — | — | — | — |
| Investing Cash Flow | -1.69M | -3.06M | -215.21M | 36.35M | -57.47M | -3.88M | -28.16M | -43.25M | -63.21M | -50.93M | -26.36M | -19.57M | -46.79M | 4.36M | 1.11M | 30.35M | -255.93M | -187.19M | -116.09M | -141.08M | -73.85M | -80.41M | 57.55M | 3.35M | -54.90M | -40.50M | -88.00M | -122.10M |
| Financing Activities | ||||||||||||||||||||||||||||
| Long-Term Debt Issuance | 12.51B | 17.35B | 22.01B | 12.56B | 18.06B | 15.21B | 14.40B | 12.58B | 11.61B | 8.77B | 6.91B | 5.85B | 5.13B | 3.59B | 606.50M | 789.80M | 972.30M | — | — | — | — | — | — | — | — | — | — | — |
| Long-Term Debt Payments | -12.14B | -17.73B | -18.39B | -12.88B | -16.91B | -14.16B | -13.47B | -11.14B | -10.17B | -7.25B | -5.53B | -4.69B | -4.47B | -3.54B | -792.98M | -781.97M | -841.12M | — | — | — | — | — | — | — | — | — | — | — |
| Other Financing Charges | -21.63M | -19.78M | -20.13M | -18.30M | -20.10M | -17.06M | -16.26M | -17.12M | -3.10M | 48.95M | 22.64M | 24.10M | 9.72M | 8.91M | 3.88M | 391,000 | 7.37M | 22.21M | 3.98M | 3.14M | — | — | -1.96M | -263,000 | — | — | -100,000 | 100,000 |
| Financing Cash Flow | 307.79M | -710.18M | 3.10B | -424.06M | 685.89M | 186.02M | 413.45M | 921.91M | 505.34M | 728.58M | 1.13B | 1.04B | 683.10M | 101.81M | -151.29M | -1.75M | 171.01M | 57.62M | 9.21M | 7.45M | 4.01M | -27.83M | -1.96M | -372,000 | 3.46M | 4.00M | 2.30M | 412.40M |
| Other Cash Details | ||||||||||||||||||||||||||||
| End Cash Position | 1.25B | 951.00M | 803.62M | 771.95M | 656.39M | 595.38M | 554.90M | 523.87M | 37.39M | 27.61M | 627.90M | 449.36M | 442.66M | 41.12M | 18.28M | 140.60M | 12.97M | 19.46M | 21.76M | 17.12M | 48.67M | 34.62M | 3.29M | 8.80M | 9.98M | 17.70M | 26.40M | — |
| Income Tax Paid | 164.61M | 152.63M | 373.23M | 247.75M | — | 220.67M | 353.98M | 371.23M | 319.98M | 346.87M | 287.00M | 244.34M | 223.81M | 242.51M | 163.32M | 64.02M | 124.87M | — | — | — | — | — | — | — | — | — | — | — |
| Interest Paid | 123.55M | 122.15M | 91.69M | 86.44M | — | 74.20M | 69.43M | 55.14M | 34.32M | 24.18M | 30.99M | 32.60M | 33.74M | 35.35M | 4.80M | 10.17M | 9.77M | — | — | — | — | — | — | — | — | — | — | — |
| Free Cash Flow | -6.69M | 860.62M | -2.86B | 503.22M | -568.50M | -141.67M | -377.37M | -873.46M | -432.34M | -1.28B | -923.48M | -1.01B | -234.77M | -83.33M | 27.86M | 78.89M | -173.59M | -54.96M | -76.92M | -188.23M | -34.37M | -50.07M | 1.22M | 7.13M | -70.49M | -261.90M | -320.40M | -115.80M |
Top Institutional Holders
| Holder | Date Reported | Shares | Value | % Held |
|---|---|---|---|---|
| Principal Mid Cap Fund | Oct 31, 2024 | 6,385,650 | 537.35M | 4.15% |
| Vanguard Total Stock Market Index Fund | Sep 30, 2024 | 4,918,242 | 413.87M | 3.20% |
| Vanguard 500 Index Fund | Sep 30, 2024 | 4,088,030 | 344.01M | 2.66% |
| Vanguard Small-Cap Index Fund | Sep 30, 2024 | 3,907,128 | 328.78M | 2.54% |
| Janus Henderson Enterprise Fund | Sep 30, 2024 | 3,484,996 | 293.26M | 2.27% |
| Vanguard Small Cap Value Index Fund | Sep 30, 2024 | 2,644,821 | 222.56M | 1.72% |
| Diamond Hill Large Cap Fund | Sep 30, 2024 | 2,633,037 | 221.57M | 1.71% |
| SPDR S&P 500 ETF Trust | Nov 30, 2024 | 1,929,621 | 162.38M | 1.25% |
| Fidelity 500 Index Fund | Nov 30, 2024 | 1,928,648 | 162.30M | 1.25% |
| iShares Core S&P 500 ETF | Nov 30, 2024 | 1,764,394 | 148.47M | 1.15% |
Article
Article
Article