As of 2025-06-22, the Intrinsic Value of Penske Automotive Group Inc (PAG) is 202.62 USD. This PAG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 173.47 USD, the upside of Penske Automotive Group Inc is 16.80%.
The range of the Intrinsic Value is 126.18 - 389.05 USD
Based on its market price of 173.47 USD and our intrinsic valuation, Penske Automotive Group Inc (PAG) is undervalued by 16.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 126.18 - 389.05 | 202.62 | 16.8% |
| DCF (Growth 10y) | 162.24 - 437.47 | 242.83 | 40.0% |
| DCF (EBITDA 5y) | 177.16 - 199.83 | 187.36 | 8.0% |
| DCF (EBITDA 10y) | 201.66 - 243.30 | 220.82 | 27.3% |
| Fair Value | 352.05 - 352.05 | 352.05 | 102.95% |
| P/E | 159.77 - 198.00 | 170.48 | -1.7% |
| EV/EBITDA | 136.92 - 163.94 | 144.65 | -16.6% |
| EPV | 125.57 - 187.48 | 156.53 | -9.8% |
| DDM - Stable | 127.91 - 339.32 | 233.62 | 34.7% |
| DDM - Multi | 158.16 - 316.75 | 210.01 | 21.1% |
| Market Cap (mil) | 11,478.51 |
| Beta | 0.67 |
| Outstanding shares (mil) | 66.17 |
| Enterprise Value (mil) | 17,095.51 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.82% |
| Cost of Debt | 4.54% |
| WACC | 6.32% |