As of 2024-12-15, the Intrinsic Value of Autozone Inc (AZO) is
3,778.62 USD. This Autozone valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 3,370.27 USD, the upside of Autozone Inc is
12.10%.
The range of the Intrinsic Value is 2,636.31 - 6,513.32 USD
3,778.62 USD
Intrinsic Value
Autozone Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
2,636.31 - 6,513.32 |
3,778.62 |
12.1% |
| DCF (Growth 10y) |
2,965.37 - 6,742.22 |
4,087.54 |
21.3% |
| DCF (EBITDA 5y) |
2,995.05 - 3,720.67 |
3,321.63 |
-1.4% |
| DCF (EBITDA 10y) |
3,271.18 - 4,234.43 |
3,703.43 |
9.9% |
| Fair Value |
1,692.68 - 1,692.68 |
1,692.68 |
-49.78% |
| P/E |
1,936.55 - 3,402.87 |
2,606.76 |
-22.7% |
| EV/EBITDA |
2,443.65 - 3,053.93 |
2,727.59 |
-19.1% |
| EPV |
1,172.44 - 1,647.89 |
1,410.16 |
-58.2% |
| DDM - Stable |
1,473.25 - 4,212.27 |
2,842.76 |
-15.7% |
| DDM - Multi |
1,738.03 - 3,910.92 |
2,412.15 |
-28.4% |
Autozone Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
56,957.56 |
| Beta |
0.43 |
| Outstanding shares (mil) |
16.90 |
| Enterprise Value (mil) |
66,083.21 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.43% |
| Cost of Debt |
4.28% |
| WACC |
7.71% |