AAP
Advance Auto Parts Inc
Price:  
61.26 
USD
Volume:  
1,301,847.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AAP Intrinsic Value

%
Upside

As of 2024-07-19, the Intrinsic Value of Advance Auto Parts Inc (AAP) is 127.76 USD. This AAP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.26 USD, the upside of Advance Auto Parts Inc is %.

The range of the Intrinsic Value is 79.93 - 266.23 USD

61.26 USD
Stock Price
127.76 USD
Intrinsic Value
Intrinsic Value Details

AAP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 79.93 - 266.23 127.76 108.5%
DCF (Growth 10y) 108.09 - 329.18 165.33 169.9%
DCF (EBITDA 5y) 114.69 - 154.61 131.42 114.5%
DCF (EBITDA 10y) 135.69 - 199.86 162.74 165.7%
Fair Value 4.40 - 4.40 4.40 -92.81%
P/E 9.26 - 32.93 17.91 -70.8%
EV/EBITDA 45.38 - 68.45 57.08 -6.8%
EPV 50.50 - 90.12 70.31 14.8%
DDM - Stable 7.41 - 21.19 14.30 -76.7%
DDM - Multi 97.77 - 186.44 125.53 104.9%

AAP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,652.32
Beta 0.73
Outstanding shares (mil) 59.62
Enterprise Value (mil) 4,988.54
Market risk premium 4.60%
Cost of Equity 8.03%
Cost of Debt 7.20%
WACC 7.22%