AN
AutoNation Inc
Price:  
212.50 
USD
Volume:  
253,251.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AutoNation Intrinsic Value

60.50 %
Upside

What is the intrinsic value of AutoNation?

As of 2025-07-05, the Intrinsic Value of AutoNation Inc (AN) is 341.06 USD. This AutoNation valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 212.50 USD, the upside of AutoNation Inc is 60.50%.

The range of the Intrinsic Value is 263.67 - 461.29 USD

Is AutoNation undervalued or overvalued?

Based on its market price of 212.50 USD and our intrinsic valuation, AutoNation Inc (AN) is undervalued by 60.50%.

212.50 USD
Stock Price
341.06 USD
Intrinsic Value
Intrinsic Value Details

AutoNation Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 263.67 - 461.29 341.06 60.5%
DCF (Growth 10y) 308.60 - 513.78 389.34 83.2%
DCF (EBITDA 5y) 332.45 - 381.17 356.09 67.6%
DCF (EBITDA 10y) 362.57 - 444.82 401.64 89.0%
Fair Value 449.34 - 449.34 449.34 111.45%
P/E 223.59 - 259.90 230.64 8.5%
EV/EBITDA 283.67 - 325.68 301.48 41.9%
EPV 299.26 - 432.57 365.91 72.2%
DDM - Stable 125.20 - 257.27 191.24 -10.0%
DDM - Multi 143.09 - 238.62 179.75 -15.4%

AutoNation Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,011.25
Beta 0.89
Outstanding shares (mil) 37.70
Enterprise Value (mil) 12,983.65
Market risk premium 4.60%
Cost of Equity 8.67%
Cost of Debt 6.43%
WACC 7.28%