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 6,923 - -
Change - -30.54% 20.05% 5.45% 11.84% -8.07% - -
Enterprise Value (EV) 1 12,254 8,896 10,174 10,604 13,132 14,443 14,676 14,543
Change - -27.4% 14.36% 4.23% 23.85% 9.98% 1.61% -0.9%
P/E 6.38x 4.42x 6.6x 10x 12.1x 9.5x 8.68x 8.33x
PBR 3.08x 2.5x 2.83x 2.7x 3.1x 2.86x 2.29x 1.81x
PEG - 0.1x -1.03x -0.4x 17.06x 0.3x 0.92x 1.99x
Capitalization / Revenue 0.3x 0.2x 0.24x 0.25x 0.27x 0.25x 0.24x 0.23x
EV / Revenue 0.47x 0.33x 0.38x 0.4x 0.48x 0.52x 0.51x 0.49x
EV / EBITDA 5.88x 3.96x 5.32x 6.67x 8.02x 8.99x 8.58x 8.08x
EV / EBIT 6.48x 4.35x 6.01x 7.86x 9.47x 10.6x 10.2x 9.58x
EV / FCF 8.68x 6.64x 32.4x -768x -66.5x 31.8x 21.2x 23.6x
FCF Yield 11.5% 15.1% 3.09% -0.13% -1.5% 3.14% 4.73% 4.24%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 18.31 24.29 22.74 16.92 17.04 22.04 24.13 25.14
Distribution rate - - - - - - - -
Net sales 1 25,844 26,985 26,949 26,765 27,631 27,811 28,698 29,564
EBITDA 1 2,085 2,245 1,913 1,589 1,638 1,607 1,709 1,800
EBIT 1 1,892 2,044 1,692 1,349 1,387 1,360 1,441 1,519
Net income 1 1,373 1,377 1,021 692.2 649.1 742.3 771.3 780.1
Net Debt 1 4,596 3,577 3,788 3,870 5,602 7,520 7,752 7,620
Reference price 2 116.85 107.30 150.18 169.84 206.48 209.41 209.41 209.41
Nbr of stocks (in thousands) 65,538 49,572 42,520 39,646 36,472 33,061 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.5x0.52x8.99x-.--% 6.92B
16.17x0.51x10.86x2.51% 14.44B
15.61x1.36x16.61x1.27% 10.62B
22.03x0.96x11.24x0.93% 6.37B
21.29x0.58x10.61x3.31% 4.69B
7.44x0.46x9x-.--% 3.78B
11.4x0.29x7.73x1.98% 2.56B
82.38x1.83x8.7x-.--% 2.4B
15.29x0.46x9.98x1.5% 1.78B
Average 22.35x 0.77x 10.41x 1.28% 5.95B
Weighted average by Cap. 18.43x 0.78x 11.38x 1.47%

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.