AN
AutoNation Inc
Price:  
222.34 
USD
Volume:  
393,496.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AutoNation Intrinsic Value

43.20 %
Upside

What is the intrinsic value of AutoNation?

As of 2025-08-29, the Intrinsic Value of AutoNation Inc (AN) is 318.35 USD. This AutoNation valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 222.34 USD, the upside of AutoNation Inc is 43.20%.

The range of the Intrinsic Value is 239.78 - 443.82 USD

Is AutoNation undervalued or overvalued?

Based on its market price of 222.34 USD and our intrinsic valuation, AutoNation Inc (AN) is undervalued by 43.20%.

222.34 USD
Stock Price
318.35 USD
Intrinsic Value
Intrinsic Value Details

AutoNation Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 239.78 - 443.82 318.35 43.2%
DCF (Growth 10y) 276.17 - 484.17 356.69 60.4%
DCF (EBITDA 5y) 301.47 - 359.76 330.30 48.6%
DCF (EBITDA 10y) 322.49 - 414.28 366.23 64.7%
Fair Value 420.18 - 420.18 420.18 88.98%
P/E 215.25 - 264.55 230.01 3.5%
EV/EBITDA 235.66 - 312.23 281.65 26.7%
EPV 270.22 - 413.37 341.79 53.7%
DDM - Stable 109.46 - 225.60 167.53 -24.6%
DDM - Multi 135.74 - 226.69 170.57 -23.3%

AutoNation Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,384.44
Beta 0.99
Outstanding shares (mil) 37.71
Enterprise Value (mil) 13,550.74
Market risk premium 4.60%
Cost of Equity 9.23%
Cost of Debt 6.20%
WACC 7.60%