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.
Based on its market price of 212.50 USD and our intrinsic valuation, AutoNation Inc (AN) is undervalued by 62.3%.
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% |
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% |