As of 2024-12-12, the Intrinsic Value of LKQ Corp (LKQ) is
58.66 USD. This LKQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.61 USD, the upside of LKQ Corp is
51.90%.
The range of the Intrinsic Value is 44.62 - 82.22 USD
58.66 USD
Intrinsic Value
LKQ Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
44.62 - 82.22 |
58.66 |
51.9% |
| DCF (Growth 10y) |
57.68 - 101.63 |
74.14 |
92.0% |
| DCF (EBITDA 5y) |
42.16 - 59.26 |
51.13 |
32.4% |
| DCF (EBITDA 10y) |
55.38 - 78.44 |
66.85 |
73.1% |
| Fair Value |
48.37 - 48.37 |
48.37 |
25.27% |
| P/E |
36.16 - 48.03 |
42.75 |
10.7% |
| EV/EBITDA |
34.21 - 48.55 |
41.03 |
6.3% |
| EPV |
49.73 - 71.42 |
60.57 |
56.9% |
| DDM - Stable |
21.36 - 44.60 |
32.98 |
-14.6% |
| DDM - Multi |
39.63 - 63.67 |
48.80 |
26.4% |
LKQ Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,037.06 |
| Beta |
0.60 |
| Outstanding shares (mil) |
259.96 |
| Enterprise Value (mil) |
14,020.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.24% |
| Cost of Debt |
4.54% |
| WACC |
6.80% |