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 6,301 - -
Change - -30.54% 20.05% 5.45% 11.84% -16.33% - -
Enterprise Value (EV) 1 12,254 8,896 10,174 10,604 13,132 13,511 13,673 13,580
Change - -27.4% 14.36% 4.23% 23.85% 2.88% 1.2% -0.68%
P/E 6.38x 4.42x 6.6x 10x 12.1x 8.71x 7.87x 7.52x
PBR 3.08x 2.5x 2.83x 2.7x 3.1x 2.68x 2.09x 1.65x
PEG - 0.1x -1.03x -0.4x 17.06x 0.3x 0.7x 1.63x
Capitalization / Revenue 0.3x 0.2x 0.24x 0.25x 0.27x 0.23x 0.22x 0.21x
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 8.48x 8.12x 7.66x
EV / EBIT 6.48x 4.35x 6.01x 7.86x 9.47x 10.1x 9.64x 9.07x
EV / FCF 8.68x 6.64x 32.4x -768x -66.5x 25.9x 17.6x 21.9x
FCF Yield 11.5% 15.1% 3.09% -0.13% -1.5% 3.86% 5.7% 4.57%
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 2 116.85 107.30 150.18 169.84 206.48 188.30 188.30 188.30
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.($)
8.73x0.49x8.49x-.--% 6.32B
13x0.44x9.52x3.3% 11.52B
14.74x1.27x15.75x1.37% 9.76B
18.9x0.86x10.11x1.09% 5.48B
20.19x0.56x10.29x3.48% 4.44B
6.96x0.44x8.78x-.--% 3.67B
98.11x1.96x9.28x-.--% 2.56B
11.21x0.3x7.75x1.96% 2.55B
19.29x0.54x11.63x1.29% 2.06B
Average 23.46x 0.76x 10.18x 1.39% 5.37B
Weighted average by Cap. 18.35x 0.75x 10.71x 1.67%

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.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!