AN
AutoNation Inc
Price:  
167.34 
USD
Volume:  
360,233.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AutoNation Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of AutoNation Inc (AN) is 408.58 USD. This AutoNation valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 167.34 USD, the upside of AutoNation Inc is %.

The range of the Intrinsic Value is 335.07 - 515.60 USD

167.34 USD
Stock Price
408.58 USD
Intrinsic Value
Intrinsic Value Details

AutoNation Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 335.07 - 515.60 408.58 144.2%
DCF (Growth 10y) 373.52 - 551.88 446.54 166.8%
DCF (EBITDA 5y) 379.74 - 474.18 436.43 160.8%
DCF (EBITDA 10y) 407.21 - 519.01 468.59 180.0%
Fair Value 572.70 - 572.70 572.70 242.24%
P/E 247.41 - 413.72 312.97 87.0%
EV/EBITDA 301.41 - 372.61 348.94 108.5%
EPV 324.17 - 429.33 376.75 125.1%
DDM - Stable 147.15 - 270.97 209.06 24.9%
DDM - Multi 181.62 - 268.37 217.21 29.8%

AutoNation Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,738.78
Beta 1.12
Outstanding shares (mil) 40.27
Enterprise Value (mil) 10,897.48
Market risk premium 4.60%
Cost of Equity 9.75%
Cost of Debt 5.94%
WACC 7.72%