As of 2025-01-23, the Intrinsic Value of Asbury Automotive Group Inc (ABG) is
413.92 USD. This ABG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 256.61 USD, the upside of Asbury Automotive Group Inc is
61.30%.
The range of the Intrinsic Value is 303.81 - 586.08 USD
413.92 USD
Intrinsic Value
ABG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
303.81 - 586.08 |
413.92 |
61.3% |
| DCF (Growth 10y) |
423.74 - 750.69 |
551.75 |
115.0% |
| DCF (EBITDA 5y) |
324.77 - 515.17 |
448.07 |
74.6% |
| DCF (EBITDA 10y) |
441.93 - 679.82 |
582.91 |
127.2% |
| Fair Value |
455.46 - 455.46 |
455.46 |
77.49% |
| P/E |
240.85 - 516.39 |
338.22 |
31.8% |
| EV/EBITDA |
119.71 - 334.40 |
259.42 |
1.1% |
| EPV |
252.29 - 401.31 |
326.80 |
27.4% |
| DDM - Stable |
109.83 - 204.54 |
157.19 |
-38.7% |
| DDM - Multi |
234.94 - 349.08 |
281.47 |
9.7% |
ABG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,026.99 |
| Beta |
1.30 |
| Outstanding shares (mil) |
19.59 |
| Enterprise Value (mil) |
9,835.59 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.31% |
| Cost of Debt |
4.67% |
| WACC |
6.77% |