LAD
Lithia Motors Inc
Price:  
290.49 
USD
Volume:  
113,417.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LAD Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of Lithia Motors Inc (LAD) is 399.68 USD. This LAD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 290.49 USD, the upside of Lithia Motors Inc is %.

The range of the Intrinsic Value is 293.69 - 556.87 USD

290.49 USD
Stock Price
399.68 USD
Intrinsic Value
Intrinsic Value Details

LAD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 293.69 - 556.87 399.68 37.6%
DCF (Growth 10y) 386.25 - 669.39 500.76 72.4%
DCF (EBITDA 5y) 305.14 - 409.15 362.79 24.9%
DCF (EBITDA 10y) 405.77 - 547.46 479.63 65.1%
Fair Value 909.25 - 909.25 909.25 213.00%
P/E 287.64 - 437.17 334.11 15.0%
EV/EBITDA 134.36 - 261.23 210.83 -27.4%
EPV 290.33 - 444.36 367.34 26.5%
DDM - Stable 224.05 - 439.01 331.53 14.1%
DDM - Multi 244.05 - 388.45 301.07 3.6%

LAD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,994.28
Beta 1.68
Outstanding shares (mil) 27.52
Enterprise Value (mil) 17,523.29
Market risk premium 4.60%
Cost of Equity 9.91%
Cost of Debt 5.00%
WACC 6.83%