SAH
Sonic Automotive Inc
Price:  
52.50 
USD
Volume:  
321,632.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Sonic Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Sonic Automotive Inc (SAH) is 56.24 USD. This Sonic valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.50 USD, the upside of Sonic Automotive Inc is %.

The range of the Intrinsic Value is 24.17 - 113.79 USD

52.50 USD
Stock Price
56.24 USD
Intrinsic Value
Intrinsic Value Details

Sonic Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.17 - 113.79 56.24 7.1%
DCF (Growth 10y) 59.76 - 176.00 101.46 93.2%
DCF (EBITDA 5y) 43.64 - 84.50 63.17 20.3%
DCF (EBITDA 10y) 68.95 - 126.95 95.77 82.4%
Fair Value 131.45 - 131.45 131.45 150.39%
P/E 42.78 - 64.36 46.98 -10.5%
EV/EBITDA 16.99 - 54.60 32.31 -38.5%
EPV 64.91 - 136.63 100.77 91.9%
DDM - Stable 29.12 - 59.72 44.42 -15.4%
DDM - Multi 35.08 - 57.96 43.87 -16.4%

Sonic Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,779.23
Beta 0.83
Outstanding shares (mil) 33.89
Enterprise Value (mil) 5,102.13
Market risk premium 4.60%
Cost of Equity 10.78%
Cost of Debt 5.31%
WACC 6.15%