As of 2026-04-07, the Intrinsic Value of Auto Trader Group PLC (AUTO.L) is 656.73 GBP. This AUTO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 474.90 GBP, the upside of Auto Trader Group PLC is 38.30%.
The range of the Intrinsic Value is 542.01 - 839.33 GBP
Based on its market price of 474.90 GBP and our intrinsic valuation, Auto Trader Group PLC (AUTO.L) is undervalued by 38.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 542.01 - 839.33 | 656.73 | 38.3% |
| DCF (Growth 10y) | 661.28 - 1,010.82 | 796.67 | 67.8% |
| DCF (EBITDA 5y) | 205.80 - 534.67 | 347.60 | -26.8% |
| DCF (EBITDA 10y) | 364.40 - 713.99 | 510.00 | 7.4% |
| Fair Value | 505.15 - 505.15 | 505.15 | 6.37% |
| P/E | 504.34 - 1,042.24 | 753.05 | 58.6% |
| EV/EBITDA | 52.75 - 494.23 | 349.54 | -26.4% |
| EPV | 397.04 - 523.62 | 460.33 | -3.1% |
| DDM - Stable | 303.14 - 620.69 | 461.91 | -2.7% |
| DDM - Multi | 447.82 - 712.73 | 549.98 | 15.8% |
| Market Cap (mil) | 3,824.30 |
| Beta | 0.51 |
| Outstanding shares (mil) | 8.05 |
| Enterprise Value (mil) | 3,863.20 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.86% |
| Cost of Debt | 7.83% |
| WACC | 7.86% |