AutoNation Intrinsic
Value
As of 2024-12-13, the Intrinsic Value of AutoNation Inc (AN) is
381.88 USD. This AutoNation valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 174.91 USD, the upside of AutoNation Inc is
118.30%.
The range of the Intrinsic Value is 305.34 - 497.01 USD
381.88 USD
Intrinsic Value
AutoNation Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
305.34 - 497.01 |
381.88 |
118.3% |
| DCF (Growth 10y) |
351.22 - 546.78 |
429.71 |
145.7% |
| DCF (EBITDA 5y) |
421.80 - 513.66 |
460.80 |
163.4% |
| DCF (EBITDA 10y) |
440.25 - 561.59 |
493.14 |
181.9% |
| Fair Value |
455.42 - 455.42 |
455.42 |
160.38% |
| P/E |
230.63 - 390.57 |
324.84 |
85.7% |
| EV/EBITDA |
291.17 - 373.44 |
327.80 |
87.4% |
| EPV |
309.47 - 430.24 |
369.86 |
111.5% |
| DDM - Stable |
113.98 - 221.08 |
167.53 |
-4.2% |
| DDM - Multi |
178.73 - 277.49 |
218.01 |
24.6% |
AutoNation Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,935.18 |
| Beta |
1.33 |
| Outstanding shares (mil) |
39.65 |
| Enterprise Value (mil) |
11,455.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.80% |
| Cost of Debt |
6.03% |
| WACC |
7.80% |