PAG
Penske Automotive Group Inc
Price:  
155.15 
USD
Volume:  
172,074.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PAG Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of Penske Automotive Group Inc (PAG) is 178.59 USD. This PAG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 155.15 USD, the upside of Penske Automotive Group Inc is %.

The range of the Intrinsic Value is 114.23 - 324.52 USD

155.15 USD
Stock Price
178.59 USD
Intrinsic Value
Intrinsic Value Details

PAG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 114.23 - 324.52 178.59 15.1%
DCF (Growth 10y) 126.72 - 320.08 186.44 20.2%
DCF (EBITDA 5y) 154.34 - 206.61 186.39 20.1%
DCF (EBITDA 10y) 178.63 - 249.73 218.35 40.7%
Fair Value 362.63 - 362.63 362.63 133.73%
P/E 158.69 - 276.18 211.13 36.1%
EV/EBITDA 113.74 - 160.71 144.99 -6.6%
EPV 109.84 - 168.78 139.31 -10.2%
DDM - Stable 113.91 - 282.22 198.07 27.7%
DDM - Multi 146.70 - 278.26 191.69 23.6%

PAG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,376.43
Beta 0.81
Outstanding shares (mil) 66.88
Enterprise Value (mil) 15,792.63
Market risk premium 4.60%
Cost of Equity 8.77%
Cost of Debt 4.71%
WACC 6.97%