PAG
Penske Automotive Group Inc
Price:  
170.39 
USD
Volume:  
318,667.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PAG Intrinsic Value

21.50 %
Upside

What is the intrinsic value of PAG?

As of 2025-06-20, the Intrinsic Value of Penske Automotive Group Inc (PAG) is 207.09 USD. This PAG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 170.39 USD, the upside of Penske Automotive Group Inc is 21.50%.

The range of the Intrinsic Value is 129.00 - 398.94 USD

Is PAG undervalued or overvalued?

Based on its market price of 170.39 USD and our intrinsic valuation, Penske Automotive Group Inc (PAG) is undervalued by 21.50%.

170.39 USD
Stock Price
207.09 USD
Intrinsic Value
Intrinsic Value Details

PAG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 129.00 - 398.94 207.09 21.5%
DCF (Growth 10y) 165.66 - 448.42 248.01 45.6%
DCF (EBITDA 5y) 176.78 - 200.42 187.02 9.8%
DCF (EBITDA 10y) 202.32 - 244.59 221.38 29.9%
Fair Value 352.05 - 352.05 352.05 106.61%
P/E 154.35 - 196.28 166.55 -2.3%
EV/EBITDA 135.60 - 163.44 144.09 -15.4%
EPV 128.06 - 190.08 159.07 -6.6%
DDM - Stable 128.67 - 340.92 234.79 37.8%
DDM - Multi 159.19 - 318.32 211.25 24.0%

PAG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,274.71
Beta 0.65
Outstanding shares (mil) 66.17
Enterprise Value (mil) 16,891.71
Market risk premium 4.60%
Cost of Equity 7.79%
Cost of Debt 4.54%
WACC 6.25%