The Discounted Cash Flow (DCF) valuation of O'Reilly Automotive Inc (ORLY) is 1,211.68 USD. With the latest stock price at 1,110.31 USD, the upside of O'Reilly Automotive Inc based on DCF is 9.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.9% | 7.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 852.40 - 2,098.37 | 1,211.68 |
| Upside | -23.2% - 89.0% | 9.1% |