ABG
Asbury Automotive Group Inc
Price:  
238.54 
USD
Volume:  
220,220.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ABG Intrinsic Value

46.20 %
Upside

What is the intrinsic value of ABG?

As of 2025-07-01, the Intrinsic Value of Asbury Automotive Group Inc (ABG) is 348.78 USD. This ABG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 238.54 USD, the upside of Asbury Automotive Group Inc is 46.20%.

The range of the Intrinsic Value is 248.24 - 510.59 USD

Is ABG undervalued or overvalued?

Based on its market price of 238.54 USD and our intrinsic valuation, Asbury Automotive Group Inc (ABG) is undervalued by 46.20%.

238.54 USD
Stock Price
348.78 USD
Intrinsic Value
Intrinsic Value Details

ABG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 248.24 - 510.59 348.78 46.2%
DCF (Growth 10y) 333.81 - 628.98 447.36 87.5%
DCF (EBITDA 5y) 240.74 - 384.82 335.70 40.7%
DCF (EBITDA 10y) 331.58 - 514.51 441.16 84.9%
Fair Value 528.10 - 528.10 528.10 121.39%
P/E 233.78 - 412.34 282.00 18.2%
EV/EBITDA 102.82 - 300.81 240.68 0.9%
EPV 305.67 - 476.41 391.04 63.9%
DDM - Stable 144.53 - 274.31 209.42 -12.2%
DDM - Multi 168.03 - 256.07 203.52 -14.7%

ABG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,689.70
Beta 1.03
Outstanding shares (mil) 19.66
Enterprise Value (mil) 9,157.00
Market risk premium 4.60%
Cost of Equity 9.08%
Cost of Debt 5.22%
WACC 6.44%