As of 2026-10-20, the Intrinsic Value of Advance Auto Parts Inc (AAP) is 172.82 USD. This AAP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.70 USD, the upside of Advance Auto Parts Inc is 295.50%.
The range of the Intrinsic Value is 119.76 - 319.89 USD
Based on its market price of 43.70 USD and our intrinsic valuation, Advance Auto Parts Inc (AAP) is undervalued by 295.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 119.76 - 319.89 | 172.82 | 295.5% |
| DCF (Growth 10y) | 151.31 - 376.52 | 211.23 | 383.4% |
| DCF (EBITDA 5y) | 92.87 - 109.36 | 100.98 | 131.1% |
| DCF (EBITDA 10y) | 121.15 - 143.57 | 132.01 | 202.1% |
| Fair Value | 6.97 - 6.97 | 6.97 | -84.06% |
| P/E | 0.88 - 24.52 | 9.65 | -77.9% |
| EV/EBITDA | 44.64 - 110.96 | 76.82 | 75.8% |
| EPV | 133.28 - 158.96 | 146.12 | 234.4% |
| DDM - Stable | 14.27 - 41.46 | 27.87 | -36.2% |
| DDM - Multi | 44.98 - 97.79 | 61.22 | 40.1% |
| Market Cap (mil) | 2,635.11 |
| Beta | 1.09 |
| Outstanding shares (mil) | 60.30 |
| Enterprise Value (mil) | 2,902.11 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.93% |
| Cost of Debt | 4.83% |
| WACC | 5.04% |