As of 2025-09-18, the Intrinsic Value of Sonic Automotive Inc (SAH) is 390.71 USD. This Sonic valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.01 USD, the upside of Sonic Automotive Inc is 400.80%.
The range of the Intrinsic Value is 167.78 - 2,857.56 USD
Based on its market price of 78.01 USD and our intrinsic valuation, Sonic Automotive Inc (SAH) is undervalued by 400.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 167.78 - 2,857.56 | 390.71 | 400.8% |
| DCF (Growth 10y) | 220.56 - 3,271.69 | 477.27 | 511.8% |
| DCF (EBITDA 5y) | 232.10 - 445.52 | 342.09 | 338.5% |
| DCF (EBITDA 10y) | 262.59 - 636.24 | 424.20 | 443.8% |
| Fair Value | 115.52 - 115.52 | 115.52 | 48.08% |
| P/E | 66.26 - 139.41 | 99.01 | 26.9% |
| EV/EBITDA | 39.43 - 137.80 | 85.50 | 9.6% |
| EPV | (23.40) - 121.45 | 49.03 | -37.2% |
| DDM - Stable | 40.29 - 117.17 | 78.73 | 0.9% |
| DDM - Multi | 281.21 - 627.29 | 387.43 | 396.6% |
| Market Cap (mil) | 2,664.04 |
| Beta | 1.00 |
| Outstanding shares (mil) | 34.15 |
| Enterprise Value (mil) | 6,441.74 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.79% |
| Cost of Debt | 14.11% |
| WACC | 9.20% |