The Discounted Cash Flow (DCF) valuation of O'Reilly Automotive Inc (ORLY) is 103.36 USD. With the latest stock price at 92.25 USD, the upside of O'Reilly Automotive Inc based on DCF is 12.0%.
Based on the latest price of 92.25 USD and our DCF valuation, O'Reilly Automotive Inc (ORLY) is a buy. buying ORLY stocks now will result in a potential gain of 12.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.9% | 7.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 71.60 - 186.26 | 103.36 |
| Upside | -22.4% - 101.9% | 12.0% |