The Discounted Cash Flow (DCF) valuation of O'Reilly Automotive Inc (ORLY) is 103.46 USD. With the latest stock price at 91.33 USD, the upside of O'Reilly Automotive Inc based on DCF is 13.3%.
Based on the latest price of 91.33 USD and our DCF valuation, O'Reilly Automotive Inc (ORLY) is a buy. buying ORLY stocks now will result in a potential gain of 13.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.0% | 7.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 68.26 - 215.12 | 103.46 |
| Upside | -25.3% - 135.5% | 13.3% |