LKQ
LKQ Corp
Price:  
51.86 
USD
Volume:  
2,014,959.00
United States | Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LKQ Intrinsic Value

16.40 %
Upside

As of 2024-02-23, the Intrinsic Value of LKQ Corp (LKQ) is 60.34 USD. This LKQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.86 USD, the upside of LKQ Corp is 16.40%.

The range of the Intrinsic Value is 42.96 - 95.71 USD

51.86 USD
Stock Price
60.34 USD
Intrinsic Value
Intrinsic Value Details

LKQ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.96 - 95.71 60.34 16.4%
DCF (Growth 10y) 51.62 - 105.48 69.53 34.1%
DCF (EBITDA 5y) 43.59 - 66.88 56.67 9.3%
DCF (EBITDA 10y) 53.69 - 82.04 68.50 32.1%
Fair Value 68.98 - 68.98 68.98 33.01%
P/E 41.10 - 55.79 49.27 -5.0%
EV/EBITDA 33.63 - 54.11 47.11 -9.2%
EPV 34.49 - 50.04 42.27 -18.5%
DDM - Stable 26.25 - 64.95 45.60 -12.1%
DDM - Multi 41.79 - 78.19 54.25 4.6%

LKQ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,877.74
Beta 0.98
Outstanding shares (mil) 267.60
Enterprise Value (mil) 17,813.74
Market risk premium 4.60%
Cost of Equity 9.22%
Cost of Debt 4.49%
WACC 8.20%