As of 2025-07-15, the Intrinsic Value of O'Reilly Automotive Inc (ORLY) is 100.39 USD. This ORLY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 93.12 USD, the upside of O'Reilly Automotive Inc is 7.80%.
The range of the Intrinsic Value is 66.44 - 206.52 USD
Based on its market price of 93.12 USD and our intrinsic valuation, O'Reilly Automotive Inc (ORLY) is undervalued by 7.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 66.44 - 206.52 | 100.39 | 7.8% |
| DCF (Growth 10y) | 82.02 - 237.58 | 119.96 | 28.8% |
| DCF (EBITDA 5y) | 58.78 - 64.30 | 61.47 | -34.0% |
| DCF (EBITDA 10y) | 74.14 - 86.23 | 79.92 | -14.2% |
| Fair Value | 33.26 - 33.26 | 33.26 | -64.28% |
| P/E | 34.63 - 41.30 | 35.55 | -61.8% |
| EV/EBITDA | 39.42 - 44.26 | 40.67 | -56.3% |
| EPV | 28.89 - 38.94 | 33.92 | -63.6% |
| DDM - Stable | 33.17 - 125.53 | 79.35 | -14.8% |
| DDM - Multi | 49.22 - 145.15 | 73.56 | -21.0% |
| Market Cap (mil) | 79,350.91 |
| Beta | 0.21 |
| Outstanding shares (mil) | 852.14 |
| Enterprise Value (mil) | 84,811.48 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.44% |
| Cost of Debt | 4.25% |
| WACC | 7.17% |