As of 2025-06-12, the Intrinsic Value of Auto Trader Group PLC (AUTO.L) is 758.51 GBP. This AUTO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 811.00 GBP, the upside of Auto Trader Group PLC is -6.50%.
The range of the Intrinsic Value is 559.75 - 1,226.58 GBP
Based on its market price of 811.00 GBP and our intrinsic valuation, Auto Trader Group PLC (AUTO.L) is overvalued by 6.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 559.75 - 1,226.58 | 758.51 | -6.5% |
| DCF (Growth 10y) | 669.79 - 1,397.04 | 888.38 | 9.5% |
| DCF (EBITDA 5y) | 335.95 - 646.63 | 437.26 | -46.1% |
| DCF (EBITDA 10y) | 467.04 - 816.47 | 582.47 | -28.2% |
| Fair Value | 441.19 - 441.19 | 441.19 | -45.60% |
| P/E | 790.37 - 1,148.34 | 890.00 | 9.7% |
| EV/EBITDA | 220.33 - 577.67 | 348.19 | -57.1% |
| EPV | 348.61 - 454.76 | 401.68 | -50.5% |
| DDM - Stable | 309.42 - 934.90 | 622.16 | -23.3% |
| DDM - Multi | 452.29 - 1,034.32 | 626.28 | -22.8% |
| Market Cap (mil) | 7,190.12 |
| Beta | 0.69 |
| Outstanding shares (mil) | 8.87 |
| Enterprise Value (mil) | 7,177.32 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.14% |
| Cost of Debt | 7.83% |
| WACC | 8.13% |