As of 2024-12-11, the Intrinsic Value of Advance Auto Parts Inc (AAP) is
147.42 USD. This AAP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.06 USD, the upside of Advance Auto Parts Inc is
213.30%.
The range of the Intrinsic Value is 93.67 - 305.61 USD
147.42 USD
Intrinsic Value
AAP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
93.67 - 305.61 |
147.42 |
213.3% |
| DCF (Growth 10y) |
131.34 - 391.93 |
197.91 |
320.5% |
| DCF (EBITDA 5y) |
143.92 - 182.63 |
161.01 |
242.1% |
| DCF (EBITDA 10y) |
173.17 - 238.42 |
201.84 |
328.9% |
| Fair Value |
7.02 - 7.02 |
7.02 |
-85.08% |
| P/E |
18.90 - 30.78 |
25.31 |
-46.2% |
| EV/EBITDA |
(331.89) - 71.04 |
(142.14) |
-402.1% |
| EPV |
57.57 - 96.47 |
77.02 |
63.7% |
| DDM - Stable |
11.23 - 34.55 |
22.89 |
-51.4% |
| DDM - Multi |
76.96 - 176.50 |
106.37 |
126.0% |
AAP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,810.89 |
| Beta |
0.71 |
| Outstanding shares (mil) |
59.73 |
| Enterprise Value (mil) |
4,134.91 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.21% |
| Cost of Debt |
5.74% |
| WACC |
6.68% |