LAD
Lithia Motors Inc
Price:  
332.19 
USD
Volume:  
335,800.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LAD Intrinsic Value

16.00 %
Upside

What is the intrinsic value of LAD?

As of 2025-06-22, the Intrinsic Value of Lithia Motors Inc (LAD) is 385.29 USD. This LAD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 332.19 USD, the upside of Lithia Motors Inc is 16.00%.

The range of the Intrinsic Value is 216.13 - 670.21 USD

Is LAD undervalued or overvalued?

Based on its market price of 332.19 USD and our intrinsic valuation, Lithia Motors Inc (LAD) is undervalued by 16.00%.

332.19 USD
Stock Price
385.29 USD
Intrinsic Value
Intrinsic Value Details

LAD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 216.13 - 670.21 385.29 16.0%
DCF (Growth 10y) 391.86 - 948.86 599.83 80.6%
DCF (EBITDA 5y) 311.19 - 418.64 379.88 14.4%
DCF (EBITDA 10y) 430.98 - 608.82 530.93 59.8%
Fair Value 815.40 - 815.40 815.40 145.46%
P/E 363.00 - 450.76 387.73 16.7%
EV/EBITDA 198.50 - 297.77 252.95 -23.9%
EPV 214.56 - 443.14 328.85 -1.0%
DDM - Stable 236.77 - 452.09 344.43 3.7%
DDM - Multi 270.99 - 411.29 327.37 -1.4%

LAD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,646.90
Beta 0.83
Outstanding shares (mil) 26.03
Enterprise Value (mil) 21,717.21
Market risk premium 4.60%
Cost of Equity 9.07%
Cost of Debt 6.41%
WACC 6.41%