As of 2024-12-11, the Intrinsic Value of Penske Automotive Group Inc (PAG) is
713.21 USD. This PAG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 163.85 USD, the upside of Penske Automotive Group Inc is
335.30%.
The range of the Intrinsic Value is 461.63 - 1,448.40 USD
713.21 USD
Intrinsic Value
PAG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
461.63 - 1,448.40 |
713.21 |
335.3% |
| DCF (Growth 10y) |
614.50 - 1,780.26 |
913.90 |
457.8% |
| DCF (EBITDA 5y) |
533.75 - 659.69 |
586.43 |
257.9% |
| DCF (EBITDA 10y) |
679.75 - 906.11 |
776.81 |
374.1% |
| Fair Value |
326.94 - 326.94 |
326.94 |
99.54% |
| P/E |
163.47 - 321.20 |
258.90 |
58.0% |
| EV/EBITDA |
144.73 - 214.03 |
177.12 |
8.1% |
| EPV |
101.03 - 191.97 |
146.50 |
-10.6% |
| DDM - Stable |
101.84 - 331.77 |
216.81 |
32.3% |
| DDM - Multi |
376.45 - 947.45 |
538.13 |
228.4% |
PAG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,940.26 |
| Beta |
0.87 |
| Outstanding shares (mil) |
66.77 |
| Enterprise Value (mil) |
16,900.66 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.27% |
| Cost of Debt |
4.54% |
| WACC |
6.65% |