Company Valuation: AutoNation, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,658 5,319 6,386 6,734 7,531 6,413 - -
Change - -30.54% 20.05% 5.45% 11.84% -14.85% - -
Enterprise Value (EV) 1 12,254 8,896 10,174 10,604 13,132 13,623 13,784 13,692
Change - -27.4% 14.36% 4.23% 23.85% 3.73% 1.19% -0.67%
P/E 6.38x 4.42x 6.6x 10x 12.1x 8.86x 8.01x 7.66x
PBR 3.08x 2.5x 2.83x 2.7x 3.1x 2.72x 2.13x 1.68x
PEG - 0.1x -1.03x -0.4x 17.06x 0.3x 0.8x 1.66x
Capitalization / Revenue 0.3x 0.2x 0.24x 0.25x 0.27x 0.23x 0.22x 0.22x
EV / Revenue 0.47x 0.33x 0.38x 0.4x 0.48x 0.49x 0.48x 0.46x
EV / EBITDA 5.88x 3.96x 5.32x 6.67x 8.02x 8.55x 8.19x 7.72x
EV / EBIT 6.48x 4.35x 6.01x 7.86x 9.47x 10.2x 9.72x 9.15x
EV / FCF 8.68x 6.64x 32.4x -768x -66.5x 26.1x 17.7x 22.1x
FCF Yield 11.5% 15.1% 3.09% -0.13% -1.5% 3.83% 5.65% 4.53%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 18.31 24.29 22.74 16.92 17.04 21.63 23.93 25.03
Distribution rate - - - - - - - -
Net sales 1 25,844 26,985 26,949 26,765 27,631 27,797 28,657 29,572
EBITDA 1 2,085 2,245 1,913 1,589 1,638 1,594 1,684 1,773
EBIT 1 1,892 2,044 1,692 1,349 1,387 1,342 1,419 1,497
Net income 1 1,373 1,377 1,021 692.2 649.1 737.1 784.1 804.5
Net Debt 1 4,596 3,577 3,788 3,870 5,602 7,210 7,372 7,279
Reference price 2 116.85 107.30 150.18 169.84 206.48 191.64 191.64 191.64
Nbr of stocks (in thousands) 65,538 49,572 42,520 39,646 36,472 33,461 - -
Announcement Date 2/17/22 A 2/17/23 A 2/13/24 A 2/11/25 A 2/6/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.86x0.49x8.55x-.--% 6.41B
13.52x0.45x9.83x3.07% 11.98B
15.56x1.32x16.31x1.35% 10.23B
19.62x0.88x10.46x1.05% 5.71B
19.28x0.55x10x3.65% 4.18B
7.25x0.45x8.94x-.--% 3.82B
103.94x2.03x9.63x-.--% 2.72B
11.74x0.3x7.95x1.87% 2.67B
17.85x0.5x10.93x1.39% 1.9B
Average 24.18x 0.78x 10.29x 1.37% 5.51B
Weighted average by Cap. 19.06x 0.77x 10.95x 1.6%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AN Stock
  4. Valuation AutoNation, Inc.