As of 2025-07-04, the Intrinsic Value of Lithia Motors Inc (LAD) is 386.05 USD. This LAD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 352.90 USD, the upside of Lithia Motors Inc is 9.40%.
The range of the Intrinsic Value is 217.29 - 669.71 USD
Based on its market price of 352.90 USD and our intrinsic valuation, Lithia Motors Inc (LAD) is undervalued by 9.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 217.29 - 669.71 | 386.05 | 9.4% |
| DCF (Growth 10y) | 393.41 - 948.23 | 600.84 | 70.3% |
| DCF (EBITDA 5y) | 334.14 - 445.89 | 400.77 | 13.6% |
| DCF (EBITDA 10y) | 452.13 - 635.45 | 550.79 | 56.1% |
| Fair Value | 815.40 - 815.40 | 815.40 | 131.06% |
| P/E | 383.09 - 471.63 | 406.43 | 15.2% |
| EV/EBITDA | 230.42 - 327.86 | 276.80 | -21.6% |
| EPV | 215.64 - 442.85 | 329.25 | -6.7% |
| DDM - Stable | 238.17 - 453.56 | 345.87 | -2.0% |
| DDM - Multi | 272.90 - 412.80 | 329.22 | -6.7% |
| Market Cap (mil) | 9,185.99 |
| Beta | 0.83 |
| Outstanding shares (mil) | 26.03 |
| Enterprise Value (mil) | 22,256.29 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.03% |
| Cost of Debt | 6.41% |
| WACC | 6.41% |