SAH
Sonic Automotive Inc
Price:  
87.57 
USD
Volume:  
118,500.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Sonic Intrinsic Value

-3.50 %
Upside

What is the intrinsic value of Sonic?

As of 2025-07-05, the Intrinsic Value of Sonic Automotive Inc (SAH) is 84.50 USD. This Sonic valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87.57 USD, the upside of Sonic Automotive Inc is -3.50%.

The range of the Intrinsic Value is 47.35 - 148.44 USD

Is Sonic undervalued or overvalued?

Based on its market price of 87.57 USD and our intrinsic valuation, Sonic Automotive Inc (SAH) is overvalued by 3.50%.

87.57 USD
Stock Price
84.50 USD
Intrinsic Value
Intrinsic Value Details

Sonic Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 47.35 - 148.44 84.50 -3.5%
DCF (Growth 10y) 76.42 - 189.82 118.27 35.1%
DCF (EBITDA 5y) 64.80 - 120.98 102.40 16.9%
DCF (EBITDA 10y) 85.44 - 151.92 126.04 43.9%
Fair Value 180.06 - 180.06 180.06 105.62%
P/E 68.30 - 144.77 92.99 6.2%
EV/EBITDA 36.21 - 87.57 77.43 -11.6%
EPV 60.62 - 115.57 88.10 0.6%
DDM - Stable 54.18 - 104.09 79.13 -9.6%
DDM - Multi 51.53 - 77.84 62.07 -29.1%

Sonic Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,973.88
Beta 0.91
Outstanding shares (mil) 33.96
Enterprise Value (mil) 6,717.68
Market risk premium 4.60%
Cost of Equity 8.77%
Cost of Debt 5.68%
WACC 6.03%