As of 2025-07-05, the Intrinsic Value of AutoNation Inc (AN) is 344.95 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 62.3%.

The range of the Intrinsic Value is 269.81 - 459.52 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 62.3%.

212.50 USD

Stock Price

344.95 USD

Intrinsic Value

Intrinsic Value Details

AutoNation Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	269.81 - 459.52	344.95	62.3%
DCF (Growth Exit 10Y)	315.65 - 511.82	393.72	85.3%
DCF (EBITDA Exit 5Y)	334.7 - 380.85	357.14	68.1%
DCF (EBITDA Exit 10Y)	366.87 - 444.17	403.72	90.0%
Peter Lynch Fair Value	449.34 - 449.34	449.34	111.45%
P/E Multiples	223.59 - 259.9	230.64	8.5%
EV/EBITDA Multiples	283.67 - 325.68	301.48	41.9%
Earnings Power Value	306.06 - 431.13	368.59	73.5%
Dividend Discount Model - Stable	126.26 - 253.53	189.89	-10.6%
Dividend Discount Model - Multi Stages	144.56 - 234.64	179.64	-15.5%

AutoNation Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
O'Reilly Automotive Inc	68.26 - 215.12	103.46	13.3%
Autozone Inc	3,113.44 - 8,979.06	4,662.96	23.7%
Penske Automotive Group Inc	127 - 389.59	203.52	11.5%
Carmax Inc	51.98 - 82.78	63.67	-9.8%
Lithia Motors Inc	217.29 - 669.71	386.05	9.4%
Murphy Usa Inc	338.09 - 751.9	471.82	11.5%
Group 1 Automotive Inc	479.57 - 972.15	667.05	43.1%
Asbury Automotive Group Inc	248.24 - 510.59	348.78	34.8%
Sonic Automotive Inc	48.22 - 150.23	85.68	-2.2%
ODP Corp	39.99 - 61.35	48.20	145.2%

AutoNation Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	8,011
Beta	0.91
Outstanding shares (mil)	38
Enterprise Value (mil)	12,984

Market risk premium	5.1%
Cost of Equity	8.7%
Cost of Debt	6.45%
WACC	7.2%