As of 2024-12-14, the Intrinsic Value of Asbury Automotive Group Inc (ABG) is
384.40 USD. This ABG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 253.72 USD, the upside of Asbury Automotive Group Inc is
51.50%.
The range of the Intrinsic Value is 278.34 - 551.04 USD
384.40 USD
Intrinsic Value
ABG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
278.34 - 551.04 |
384.40 |
51.5% |
| DCF (Growth 10y) |
391.04 - 707.41 |
514.57 |
102.8% |
| DCF (EBITDA 5y) |
320.54 - 501.53 |
435.52 |
71.7% |
| DCF (EBITDA 10y) |
427.81 - 658.10 |
561.08 |
121.1% |
| Fair Value |
455.46 - 455.46 |
455.46 |
79.51% |
| P/E |
244.49 - 448.15 |
348.60 |
37.4% |
| EV/EBITDA |
124.56 - 326.93 |
255.23 |
0.6% |
| EPV |
228.83 - 378.27 |
303.55 |
19.6% |
| DDM - Stable |
104.85 - 197.87 |
151.36 |
-40.3% |
| DDM - Multi |
222.27 - 336.11 |
268.28 |
5.7% |
ABG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,970.38 |
| Beta |
1.45 |
| Outstanding shares (mil) |
19.59 |
| Enterprise Value (mil) |
9,778.97 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.72% |
| Cost of Debt |
4.67% |
| WACC |
7.07% |