AN
AutoNation Inc
Price:  
212.5 
USD
Volume:  
253,251
United States | Specialty Retail

AutoNation Intrinsic Value

62.3 %
Upside

What is the intrinsic value of AutoNation?

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 - Key Valuation Metrics

Market Cap (mil)8,011
Beta0.91
Outstanding shares (mil)38
Enterprise Value (mil)12,984
Market risk premium5.1%
Cost of Equity8.7%
Cost of Debt6.45%
WACC7.2%