ABG
Asbury Automotive Group Inc
Price:  
205.50 
USD
Volume:  
169,057.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ABG Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Asbury Automotive Group Inc (ABG) is 427.90 USD. This ABG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 205.50 USD, the upside of Asbury Automotive Group Inc is %.

The range of the Intrinsic Value is 337.55 - 564.43 USD

205.50 USD
Stock Price
427.90 USD
Intrinsic Value
Intrinsic Value Details

ABG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 337.55 - 564.43 427.90 108.2%
DCF (Growth 10y) 421.24 - 673.51 522.14 154.1%
DCF (EBITDA 5y) 275.96 - 360.02 307.57 49.7%
DCF (EBITDA 10y) 367.75 - 483.49 414.44 101.7%
Fair Value 731.78 - 731.78 731.78 256.10%
P/E 243.98 - 355.94 263.94 28.4%
EV/EBITDA 163.35 - 252.37 201.63 -1.9%
EPV 283.11 - 407.06 345.08 67.9%
DDM - Stable 173.25 - 318.57 245.91 19.7%
DDM - Multi 193.90 - 289.16 232.98 13.4%

ABG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,229.19
Beta 1.30
Outstanding shares (mil) 20.58
Enterprise Value (mil) 7,468.89
Market risk premium 4.60%
Cost of Equity 10.55%
Cost of Debt 4.63%
WACC 7.41%