AAP
Advance Auto Parts Inc
Price:  
44.57 
USD
Volume:  
3,287,546.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AAP Intrinsic Value

238.00 %
Upside

As of 2025-02-19, the Intrinsic Value of Advance Auto Parts Inc (AAP) is 150.65 USD. This AAP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.57 USD, the upside of Advance Auto Parts Inc is 238.00%.

The range of the Intrinsic Value is 98.56 - 291.67 USD

44.57 USD
Stock Price
150.65 USD
Intrinsic Value
Intrinsic Value Details

AAP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 98.56 - 291.67 150.65 238.0%
DCF (Growth 10y) 138.16 - 374.09 202.23 353.7%
DCF (EBITDA 5y) 152.84 - 179.09 168.15 277.3%
DCF (EBITDA 10y) 184.09 - 233.43 209.92 371.0%
Fair Value 7.02 - 7.02 7.02 -84.25%
P/E 18.79 - 37.33 27.44 -38.4%
EV/EBITDA (347.71) - 80.40 (142.02) -418.6%
EPV 60.44 - 94.20 77.32 73.5%
DDM - Stable 11.99 - 33.70 22.85 -48.7%
DDM - Multi 82.45 - 172.08 110.65 148.3%

AAP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,662.17
Beta 0.59
Outstanding shares (mil) 59.73
Enterprise Value (mil) 3,986.19
Market risk premium 4.60%
Cost of Equity 7.97%
Cost of Debt 5.74%
WACC 6.60%