As of 2024-07-27, the Intrinsic Value of Sonic Automotive Inc (SAH) is
22.93 USD. This Sonic valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 58.30 USD, the upside of Sonic Automotive Inc is
%.
The range of the Intrinsic Value is (1.44) - 65.20 USD
22.93 USD
Intrinsic Value
Sonic Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1.44) - 65.20 |
22.93 |
-60.7% |
| DCF (Growth 10y) |
23.85 - 108.10 |
54.73 |
-6.1% |
| DCF (EBITDA 5y) |
57.37 - 85.03 |
69.09 |
18.5% |
| DCF (EBITDA 10y) |
69.22 - 115.01 |
89.10 |
52.8% |
| Fair Value |
127.25 - 127.25 |
127.25 |
118.27% |
| P/E |
37.82 - 76.04 |
48.95 |
-16.0% |
| EV/EBITDA |
36.88 - 66.41 |
51.71 |
-11.3% |
| EPV |
36.05 - 98.29 |
67.17 |
15.2% |
| DDM - Stable |
25.14 - 45.99 |
35.56 |
-39.0% |
| DDM - Multi |
29.63 - 42.97 |
35.12 |
-39.8% |
Sonic Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,975.79 |
| Beta |
1.17 |
| Outstanding shares (mil) |
33.89 |
| Enterprise Value (mil) |
5,611.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.57% |
| Cost of Debt |
5.85% |
| WACC |
6.97% |