As of 2024-12-15, the Intrinsic Value of Lithia Motors Inc (LAD) is
419.61 USD. This LAD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 380.57 USD, the upside of Lithia Motors Inc is
10.30%.
The range of the Intrinsic Value is 159.78 - 1,089.73 USD
419.61 USD
Intrinsic Value
LAD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
159.78 - 1,089.73 |
419.61 |
10.3% |
| DCF (Growth 10y) |
282.49 - 1,288.58 |
565.80 |
48.7% |
| DCF (EBITDA 5y) |
335.63 - 520.87 |
417.72 |
9.8% |
| DCF (EBITDA 10y) |
454.44 - 743.97 |
582.22 |
53.0% |
| Fair Value |
750.19 - 750.19 |
750.19 |
97.12% |
| P/E |
367.27 - 641.50 |
431.11 |
13.3% |
| EV/EBITDA |
195.89 - 328.16 |
251.33 |
-34.0% |
| EPV |
115.86 - 369.45 |
242.66 |
-36.2% |
| DDM - Stable |
207.28 - 487.72 |
347.50 |
-8.7% |
| DDM - Multi |
325.22 - 593.52 |
420.06 |
10.4% |
LAD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,138.38 |
| Beta |
1.22 |
| Outstanding shares (mil) |
26.64 |
| Enterprise Value (mil) |
23,344.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.84% |
| Cost of Debt |
5.94% |
| WACC |
6.97% |