As of 2024-12-12, the Intrinsic Value of O'Reilly Automotive Inc (ORLY) is
1,288.98 USD. This ORLY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1,269.01 USD, the upside of O'Reilly Automotive Inc is
1.60%.
The range of the Intrinsic Value is 892.48 - 2,321.55 USD
1,288.98 USD
Intrinsic Value
ORLY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
892.48 - 2,321.55 |
1,288.98 |
1.6% |
| DCF (Growth 10y) |
1,137.59 - 2,767.62 |
1,592.81 |
25.5% |
| DCF (EBITDA 5y) |
917.14 - 1,139.59 |
1,026.16 |
-19.1% |
| DCF (EBITDA 10y) |
1,148.79 - 1,488.32 |
1,309.69 |
3.2% |
| Fair Value |
520.74 - 520.74 |
520.74 |
-58.96% |
| P/E |
535.95 - 885.23 |
671.59 |
-47.1% |
| EV/EBITDA |
557.25 - 722.85 |
627.75 |
-50.5% |
| EPV |
363.84 - 492.64 |
428.24 |
-66.3% |
| DDM - Stable |
423.43 - 1,358.48 |
890.95 |
-29.8% |
| DDM - Multi |
679.92 - 1,690.74 |
969.23 |
-23.6% |
ORLY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
73,259.95 |
| Beta |
0.37 |
| Outstanding shares (mil) |
57.73 |
| Enterprise Value (mil) |
78,504.15 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.29% |
| Cost of Debt |
4.70% |
| WACC |
7.96% |