ORLY
O'Reilly Automotive Inc
Price:  
1,058.02 
USD
Volume:  
223,829.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ORLY Intrinsic Value

%
Upside

As of 2024-02-24, the Intrinsic Value of O'Reilly Automotive Inc (ORLY) is 1,115.43 USD. This ORLY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,058.02 USD, the upside of O'Reilly Automotive Inc is %.

The range of the Intrinsic Value is 782.65 - 1,947.30 USD

1,058.02 USD
Stock Price
1,115.43 USD
Intrinsic Value
Intrinsic Value Details

ORLY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 782.65 - 1,947.30 1,115.43 5.4%
DCF (Growth 10y) 914.38 - 2,113.30 1,259.77 19.1%
DCF (EBITDA 5y) 601.77 - 734.68 667.09 -36.9%
DCF (EBITDA 10y) 751.31 - 946.12 843.98 -20.2%
Fair Value 500.10 - 500.10 500.10 -52.73%
P/E 351.29 - 663.42 447.30 -57.7%
EV/EBITDA 359.87 - 485.45 411.01 -61.2%
EPV 327.90 - 442.85 385.38 -63.6%
DDM - Stable 399.38 - 1,241.95 820.66 -22.4%
DDM - Multi 575.58 - 1,406.83 818.79 -22.6%

ORLY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 62,497.24
Beta 0.49
Outstanding shares (mil) 59.07
Enterprise Value (mil) 67,788.23
Market risk premium 4.60%
Cost of Equity 8.42%
Cost of Debt 4.78%
WACC 8.11%