As of 2025-05-15, the Intrinsic Value of Auto Trader Group PLC (AUTO.L) is 784.14 GBP. This AUTO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 864.60 GBP, the upside of Auto Trader Group PLC is -9.3%.

The range of the Intrinsic Value is 581.25 - 1,248.01 GBP.

Is AUTO.L undervalued or overvalued?

Based on its market price of 864.60 GBP and our intrinsic valuation, Auto Trader Group PLC (AUTO.L) is overvalued by 9.3%.

864.60 GBP

Stock Price

784.14 GBP

Intrinsic Value

Intrinsic Value Details

AUTO.L Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	581.25 - 1,248.01	784.14	-9.3%
DCF (Growth Exit 10Y)	695.94 - 1,411.95	915.54	5.9%
DCF (EBITDA Exit 5Y)	400.31 - 627.42	461.75	-46.6%
DCF (EBITDA Exit 10Y)	530.88 - 795.27	609.07	-29.6%
Peter Lynch Fair Value	399.22 - 399.22	399.22	-53.83%
P/E Multiples	705.97 - 972.92	851.55	-1.5%
EV/EBITDA Multiples	299.93 - 659.13	409.29	-52.7%
Earnings Power Value	335.21 - 429.74	382.48	-55.8%
Dividend Discount Model - Stable	311.91 - 914.7	613.31	-29.1%
Dividend Discount Model - Multi Stages	476.42 - 1,053.57	652.56	-24.5%

AUTO.L Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Scout24 AG	49.12 - 172.61	75.06	-30.6%
Rightmove PLC	401.98 - 734.43	514.14	-30.4%
Wirtualna Polska Holding SA	78.54 - 167	107.58	7.2%
New Work SE	81.96 - 124.59	97.97	48.0%
Readly International AB (publ)	21.77 - 65.22	31.77	15.9%
Solocal Group SA	(4.31) - 18.20	1.74	-36.4%
Entreparticuliers.com SA	0.85 - 1.6	1.10	50.9%
MyHammer Holding AG	13.77 - 34.52	19.18	-18.0%
Audioboom Group PLC	354.12 - 555.92	432.46	28.7%

AUTO.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	7,626
Beta	0.71
Outstanding shares (mil)	9
Enterprise Value (mil)	7,618

Market risk premium	6.5%
Cost of Equity	8.1%
Cost of Debt	7.5%
WACC	8.1%